{ "ticker": { "uuid": "f6a0c97a-1e0e-4f43-bb18-677b12f2de45", "symbol": "NUS", "name": "Nu Skin Enterprises Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Household & Personal Products", "page_url": "https://sharemaestro.com/factors/ticker/f6a0c97a-1e0e-4f43-bb18-677b12f2de45/", "api_url": "https://sharemaestro.com/factors/api/tickers/f6a0c97a-1e0e-4f43-bb18-677b12f2de45/" }, "ticker_metadata": { "id": 2924, "uuid": "f6a0c97a-1e0e-4f43-bb18-677b12f2de45", "symbol": "NUS", "name": "Nu Skin Enterprises Inc", "asset_type": "equity", "market_cap": 292274000, "stock_exchange_id": 3, "industry": "Household & Personal Products", "sector": "Consumer Defensive", "description": "Nu Skin Enterprises, Inc. develops and distributes wellness and personal care products globally. The company is headquartered in Provo, Utah.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "f6a0c97a-1e0e-4f43-bb18-677b12f2de45", "symbol": "NUS", "name": "Nu Skin Enterprises Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Household & Personal Products", "page_url": "https://sharemaestro.com/factors/ticker/f6a0c97a-1e0e-4f43-bb18-677b12f2de45/", "api_url": "https://sharemaestro.com/factors/api/tickers/f6a0c97a-1e0e-4f43-bb18-677b12f2de45/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.72, "value": 0.98, "quality": 0.31, "momentum": 0.13, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 5.37, "market_cap": 265396140, "pe_ratio": 4.8674, "earnings_yield": 0.2054, "ebitda_to_ev": 0.4463, "shareholder_yield": 0.0441, "roe": 0.0687, "piotroski_f_score": 6, "momentum_12_1": -0.0807, "volatility_252d": 0.5673 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:02.480580+00:00", "batch_id": "" }, "size": { "price_close": 5.37, "market_cap": 265396140, "market_cap_usd": 265396140, "enterprise_value": 290335140, "shares_outstanding": 49422000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 4.8674, "pb_ratio": 0.3342, "ptbv_ratio": 0.3954, "ps_ratio": 0.1841, "pcf_ratio": 3.4931, "pfcf_ratio": 2.4043, "ev_ebitda": 2.2406, "ev_ebit": 3.6665, "ev_sales": 0.2014, "ev_fcf": 2.6302, "earnings_yield": 0.2054, "fcf_yield": 0.3802, "price_to_sales": 0.1841, "price_to_book": 0.3342, "price_to_cashflow": 3.4931, "ebitda_to_ev": 0.4463, "sales_yield": 4.9642 }, "yield": { "dividend_yield": 0.0441, "buyback_yield": 0, "shareholder_yield": 0.0441, "debt_paydown_yield": null, "total_yield": 0.0441 }, "quality": { "gross_margin": 0.6931, "operating_margin": 0.0549, "net_margin": 0.0378, "ebitda_margin": 0.0899, "fcf_margin": 0.0766, "roe": 0.0687, "roa": 0.0396, "roic": 0.0821, "roc_greenblatt": null, "asset_turnover": 1.0468, "cash_conversion": 2.0245, "accruals_ratio": -0.0156, "sbc_to_revenue": 0.0128, "piotroski_f_score": 6, "altman_z_score": 3.6323, "earnings_stability_5y": 31.5715, "revenue_stability_5y": 0.2082, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.7255, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.7338, "net_debt_to_ebitda": 0.1925, "debt_to_assets": 0.1624, "interest_coverage": 5.3091, "current_ratio": 2.0346, "quick_ratio": 1.3397, "net_debt": 24939000, "local_beta": 0.0001, "volatility_252d": 0.5673, "volatility_60d": 1.0577, "max_drawdown_12m": -0.5509, "risk_adjusted_momentum": -0.1422 }, "growth": { "revenue_growth_1y": -0.1417, "revenue_growth_3y_cagr": -0.1261, "revenue_growth_5y_cagr": -0.1047, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.152, "eps_growth_5y_cagr": -0.0349, "fcf_growth_1y": -0.2723, "book_value_growth_1y": 0.2204, "revenue_growth": -0.1417, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2422, "price_return_3m": -0.2889, "price_return_6m": -0.4525, "price_return_9m": -0.5216, "price_return_12m": -0.3034, "price_return_12m_ex1m": -0.0807, "momentum_6m": -0.4525, "momentum_12m": -0.3034, "momentum_12_1": -0.0807, "distance_from_52w_high": -0.5509, "distance_from_52w_low": 0, "relative_strength": -0.4033 }, "raw_ttm": { "revenue_ttm": 1441277000, "gross_profit_ttm": 998900000, "ebit_ttm": 79185000, "ebitda_ttm": 129582000, "net_income_ttm": 54525000, "eps_diluted_ttm": 1.1033, "operating_cash_flow_ttm": 75977999, "capital_expenditure_ttm": 34407000, "fcf_ttm": 110384999, "dividends_paid_ttm": 11705000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 14915000, "cash_and_equivalents": 198654000, "total_current_assets": 522888000, "total_current_liabilities": 256997000, "net_ppe": null, "total_assets": 1376798000, "total_debt": 223593000, "total_equity": 794087000, "net_working_capital": 87237000, "book_value_per_share": 16.0675, "retained_earnings": 1859282000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 671172000, "tangible_book_per_share": 13.5804 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 7, "rank_pb": 5, "rank_ptbv": 5, "rank_ps": 5, "rank_pcf": 11, "rank_ev_ebitda": 4, "rank_ev_ebit": 26, "rank_earnings_yield": 7, "rank_fcf_yield": 7, "rank_dividend_yield": 17, "rank_shareholder_yield": 17, "rank_total_yield": 17, "rank_roe": 55, "rank_roc": 50, "rank_roic": 45, "rank_gross_margin": 22, "rank_fcf_margin": 75, "rank_piotroski": 39, "rank_accruals": 69, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 81, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 86, "rank_momentum_12m_ex1m": 72, "rank_relative_strength": 84 }, "composites": { "value_composite": 2, "quality_composite": 69, "momentum_composite": 87, "growth_composite": 96, "yield_composite": 11, "svqf_composite": 4, "vc1_composite": 2, "vc2_composite": 2, "vc3_composite": 2, "trending_value_composite": 97, "overall_composite": 28, "quality_value_composite": 0.5512, "os_score": 0.72, "value_percentile": 0.98, "quality_percentile": 0.31, "momentum_percentile": 0.13, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 2, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 97, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4652, "ticker_id": 2924, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:02.480580+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.37, "market_cap": 265396140, "market_cap_usd": 265396140, "enterprise_value": 290335140, "shares_outstanding": 49422000, "fx_rate_to_usd": null, "pe_ratio": 4.86742118, "pb_ratio": 0.33421544, "ptbv_ratio": 0.39542195, "ps_ratio": 0.18413958, "pcf_ratio": 3.49306567, "pfcf_ratio": 2.40427723, "ev_ebitda": 2.24055147, "ev_ebit": 3.66654215, "ev_sales": 0.20144298, "ev_fcf": 2.63020467, "earnings_yield": 0.2054476, "fcf_yield": 0.38019855, "dividend_yield": 0.04410388, "buyback_yield": 0, "shareholder_yield": 0.04410388, "debt_paydown_yield": null, "total_yield": 0.04410388, "gross_margin": 0.69306594, "operating_margin": 0.05494086, "net_margin": 0.03783103, "ebitda_margin": 0.08990777, "fcf_margin": 0.07658833, "roe": 0.06866376, "roa": 0.03960276, "roic": 0.08211825, "roc_greenblatt": null, "asset_turnover": 1.04683258, "cash_conversion": 2.02448416, "accruals_ratio": -0.01558181, "sbc_to_revenue": 0.01283029, "debt_to_equity": 0.73381254, "net_debt_to_ebitda": 0.19245729, "debt_to_assets": 0.16240073, "interest_coverage": 5.30908481, "current_ratio": 2.03460741, "quick_ratio": 1.33965766, "net_debt": 24939000, "revenue_growth_1y": -0.14172306, "revenue_growth_3y_cagr": -0.12614755, "revenue_growth_5y_cagr": -0.10470623, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.15204051, "eps_growth_5y_cagr": -0.03491246, "fcf_growth_1y": -0.27234195, "book_value_growth_1y": 0.22036152, "piotroski_f_score": 6, "altman_z_score": 3.632261, "earnings_stability_5y": 31.57151, "revenue_stability_5y": 0.208216, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.24223182, "price_return_3m": -0.28890184, "price_return_6m": -0.45249893, "price_return_9m": -0.52156947, "price_return_12m": -0.30336641, "price_return_12m_ex1m": -0.08067717, "distance_from_52w_high": -0.55088318, "distance_from_52w_low": 0, "relative_strength": -0.40332999, "local_beta": 0.0001, "volatility_252d": 0.567332, "volatility_60d": 1.057704, "max_drawdown_12m": -0.55088318, "revenue_ttm": 1441277000, "gross_profit_ttm": 998900000, "ebit_ttm": 79185000, "ebitda_ttm": 129582000, "net_income_ttm": 54525000, "eps_diluted_ttm": 1.10325361, "operating_cash_flow_ttm": 75977999, "capital_expenditure_ttm": 34407000, "fcf_ttm": 110384999, "dividends_paid_ttm": 11705000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 14915000, "cash_and_equivalents": 198654000, "total_current_assets": 522888000, "total_current_liabilities": 256997000, "net_ppe": null, "total_assets": 1376798000, "total_debt": 223593000, "total_equity": 794087000, "net_working_capital": 87237000, "book_value_per_share": 16.06748007, "retained_earnings": 1859282000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 671172000, "tangible_book_per_share": 13.58042977, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 7, "rank_pb": 5, "rank_ptbv": 5, "rank_ps": 5, "rank_pcf": 11, "rank_ev_ebitda": 4, "rank_ev_ebit": 26, "rank_earnings_yield": 7, "rank_fcf_yield": 7, "rank_dividend_yield": 17, "rank_shareholder_yield": 17, "rank_total_yield": 17, "rank_roe": 55, "rank_roc": 50, "rank_roic": 45, "rank_gross_margin": 22, "rank_fcf_margin": 75, "rank_piotroski": 39, "rank_accruals": 69, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 81, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 86, "rank_momentum_12m_ex1m": 72, "rank_relative_strength": 84, "value_composite": 2, "quality_composite": 69, "momentum_composite": 87, "growth_composite": 96, "yield_composite": 11, "svqf_composite": 4, "vc1_composite": 2, "vc2_composite": 2, "vc3_composite": 2, "trending_value_composite": 97, "overall_composite": 28, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 2, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 5.37, "os": 0.72, "value": 0.98, "quality": 0.31, "momentum": 0.13, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 4.8674, "earnings_yield": 0.2054, "shareholder_yield": 0.0441, "roe": 0.0687, "momentum_12_1": -0.0807, "complete_fields": { "id": 4652, "ticker_id": 2924, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:02.480580+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.37, "market_cap": 265396140, "market_cap_usd": 265396140, "enterprise_value": 290335140, "shares_outstanding": 49422000, "fx_rate_to_usd": null, "pe_ratio": 4.86742118, "pb_ratio": 0.33421544, "ptbv_ratio": 0.39542195, "ps_ratio": 0.18413958, "pcf_ratio": 3.49306567, "pfcf_ratio": 2.40427723, "ev_ebitda": 2.24055147, "ev_ebit": 3.66654215, "ev_sales": 0.20144298, "ev_fcf": 2.63020467, "earnings_yield": 0.2054476, "fcf_yield": 0.38019855, "dividend_yield": 0.04410388, "buyback_yield": 0, "shareholder_yield": 0.04410388, "debt_paydown_yield": null, "total_yield": 0.04410388, "gross_margin": 0.69306594, "operating_margin": 0.05494086, "net_margin": 0.03783103, "ebitda_margin": 0.08990777, "fcf_margin": 0.07658833, "roe": 0.06866376, "roa": 0.03960276, "roic": 0.08211825, "roc_greenblatt": null, "asset_turnover": 1.04683258, "cash_conversion": 2.02448416, "accruals_ratio": -0.01558181, "sbc_to_revenue": 0.01283029, "debt_to_equity": 0.73381254, "net_debt_to_ebitda": 0.19245729, "debt_to_assets": 0.16240073, "interest_coverage": 5.30908481, "current_ratio": 2.03460741, "quick_ratio": 1.33965766, "net_debt": 24939000, "revenue_growth_1y": -0.14172306, "revenue_growth_3y_cagr": -0.12614755, "revenue_growth_5y_cagr": -0.10470623, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.15204051, "eps_growth_5y_cagr": -0.03491246, "fcf_growth_1y": -0.27234195, "book_value_growth_1y": 0.22036152, "piotroski_f_score": 6, "altman_z_score": 3.632261, "earnings_stability_5y": 31.57151, "revenue_stability_5y": 0.208216, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.24223182, "price_return_3m": -0.28890184, "price_return_6m": -0.45249893, "price_return_9m": -0.52156947, "price_return_12m": -0.30336641, "price_return_12m_ex1m": -0.08067717, "distance_from_52w_high": -0.55088318, "distance_from_52w_low": 0, "relative_strength": -0.40332999, "local_beta": 0.0001, "volatility_252d": 0.567332, "volatility_60d": 1.057704, "max_drawdown_12m": -0.55088318, "revenue_ttm": 1441277000, "gross_profit_ttm": 998900000, "ebit_ttm": 79185000, "ebitda_ttm": 129582000, "net_income_ttm": 54525000, "eps_diluted_ttm": 1.10325361, "operating_cash_flow_ttm": 75977999, "capital_expenditure_ttm": 34407000, "fcf_ttm": 110384999, "dividends_paid_ttm": 11705000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 14915000, "cash_and_equivalents": 198654000, "total_current_assets": 522888000, "total_current_liabilities": 256997000, "net_ppe": null, "total_assets": 1376798000, "total_debt": 223593000, "total_equity": 794087000, "net_working_capital": 87237000, "book_value_per_share": 16.06748007, "retained_earnings": 1859282000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 671172000, "tangible_book_per_share": 13.58042977, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 7, "rank_pb": 5, "rank_ptbv": 5, "rank_ps": 5, "rank_pcf": 11, "rank_ev_ebitda": 4, "rank_ev_ebit": 26, "rank_earnings_yield": 7, "rank_fcf_yield": 7, "rank_dividend_yield": 17, "rank_shareholder_yield": 17, "rank_total_yield": 17, "rank_roe": 55, "rank_roc": 50, "rank_roic": 45, "rank_gross_margin": 22, "rank_fcf_margin": 75, "rank_piotroski": 39, "rank_accruals": 69, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 81, "rank_revenue_growth_1y": 93, "rank_momentum_12m": 86, "rank_momentum_12m_ex1m": 72, "rank_relative_strength": 84, "value_composite": 2, "quality_composite": 69, "momentum_composite": 87, "growth_composite": 96, "yield_composite": 11, "svqf_composite": 4, "vc1_composite": 2, "vc2_composite": 2, "vc3_composite": 2, "trending_value_composite": 97, "overall_composite": 28, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 2, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "income_statement": { "revenue": 1485159000, "cost_of_revenue": 453761000, "gross_profit": 1031398000, "ebit": 90877000, "ebitda": 143138000, "pretax_income": 196197000, "tax_provision": 35993000, "net_income": 160204000, "net_income_to_common": 160204000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 238630000, "total_current_assets": 547698000, "total_assets": 1405313000, "short_term_debt": 38440000, "long_term_debt": 204187000, "total_debt": 242627000, "total_liabilities": 600073000, "total_equity": 805240000, "shares_outstanding": 50301000, "goodwill_and_intangibles": 126239000 }, "cash_flow": { "operating_cash_flow": 80286000, "capital_expenditure": 34277000, "free_cash_flow": 114563000, "dividends_paid": 11834000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306522, "ticker_id": 2924, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "90877000", "ebitda": "143138000", "netIncome": "160204000", "grossProfit": "1031398000", "depreciation": "None", "totalRevenue": "1485159000", "costOfRevenue": "453761000", "interestIncome": "42048000", "incomeBeforeTax": "196197000", "interestExpense": "13948000", "operatingIncome": "90877000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "35993000", "reportedCurrency": "USD", "netInterestIncome": "-13948000", "nonInterestIncome": "None", "operatingExpenses": "940521000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "453761000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52261000", "sellingGeneralAndAdministrative": "432141000", "netIncomeFromContinuingOperations": "160204000" }, "balance": { "goodwill": "83625000", "inventory": "178643000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1405313000", "longTermDebt": "204187000", "shortTermDebt": "38440000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "42614000", "reportedCurrency": "USD", "retainedEarnings": "1860319000", "totalLiabilities": "600073000", "otherCurrentAssets": "89670000", "totalCurrentAssets": "547698000", "currentLongTermDebt": "20000000", "longTermInvestments": "18745000", "shortTermInvestments": "1211000", "currentNetReceivables": "39544000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "857615000", "currentAccountsPayable": "26183000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "458875000", "shortLongTermDebtTotal": "364253000", "totalShareholderEquity": "805240000", "capitalLeaseObligations": "82426000", "otherCurrentLiabilities": "199111000", "totalCurrentLiabilities": "263734000", "otherNonCurrentLiabilities": "7132000", "totalNonCurrentLiabilities": "336339000", "cashAndShortTermInvestments": "238630000", "commonStockSharesOutstanding": "50301000", "intangibleAssetsExcludingGoodwill": "42614000", "cashAndCashEquivalentsAtCarryingValue": "238630000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "160204000", "profitLoss": "None", "dividendPayout": "11834000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "11887000", "operatingCashflow": "80286000", "capitalExpenditures": "34277000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-202404000", "cashflowFromInvestment": "170662000", "stockBasedCompensation": "24105000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11834000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20040000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52261000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1485159000, "cost_of_revenue": 453761000, "gross_profit": 1031398000, "research_and_development": null, "selling_general_admin": 432141000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 90877000, "depreciation_amortisation": 52261000, "ebitda": 143138000, "interest_expense": 13948000, "interest_income": null, "other_non_operating": null, "pretax_income": 196197000, "tax_provision": 35993000, "effective_tax_rate": null, "net_income": 160204000, "net_income_continuing_ops": 160204000, "net_income_to_common": 160204000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 238630000, "short_term_investments": 1211000, "net_receivables": 39544000, "inventory": 178643000, "other_current_assets": null, "total_current_assets": 547698000, "net_ppe": null, "goodwill": 83625000, "intangible_assets": 42614000, "goodwill_and_intangibles": 126239000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 857615000, "total_assets": 1405313000, "short_term_debt": 38440000, "accounts_payable": 26183000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 263734000, "long_term_debt": 204187000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 336339000, "total_liabilities": 600073000, "total_debt": 242627000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1860319000, "total_equity": 805240000, "shares_outstanding": 50301000, "operating_cash_flow": 80286000, "stock_based_compensation": 24105000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34277000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 170662000, "dividends_paid": 11834000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -202404000, "free_cash_flow": 114563000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "90877000", "ebitda": "143138000", "netIncome": "160204000", "grossProfit": "1031398000", "depreciation": "None", "totalRevenue": "1485159000", "costOfRevenue": "453761000", "interestIncome": "42048000", "incomeBeforeTax": "196197000", "interestExpense": "13948000", "operatingIncome": "90877000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "35993000", "reportedCurrency": "USD", "netInterestIncome": "-13948000", "nonInterestIncome": "None", "operatingExpenses": "940521000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "453761000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52261000", "sellingGeneralAndAdministrative": "432141000", "netIncomeFromContinuingOperations": "160204000" }, "balance": { "goodwill": "83625000", "inventory": "178643000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1405313000", "longTermDebt": "204187000", "shortTermDebt": "38440000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "42614000", "reportedCurrency": "USD", "retainedEarnings": "1860319000", "totalLiabilities": "600073000", "otherCurrentAssets": "89670000", "totalCurrentAssets": "547698000", "currentLongTermDebt": "20000000", "longTermInvestments": "18745000", "shortTermInvestments": "1211000", "currentNetReceivables": "39544000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "857615000", "currentAccountsPayable": "26183000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "458875000", "shortLongTermDebtTotal": "364253000", "totalShareholderEquity": "805240000", "capitalLeaseObligations": "82426000", "otherCurrentLiabilities": "199111000", "totalCurrentLiabilities": "263734000", "otherNonCurrentLiabilities": "7132000", "totalNonCurrentLiabilities": "336339000", "cashAndShortTermInvestments": "238630000", "commonStockSharesOutstanding": "50301000", "intangibleAssetsExcludingGoodwill": "42614000", "cashAndCashEquivalentsAtCarryingValue": "238630000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "160204000", "profitLoss": "None", "dividendPayout": "11834000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "11887000", "operatingCashflow": "80286000", "capitalExpenditures": "34277000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-202404000", "cashflowFromInvestment": "170662000", "stockBasedCompensation": "24105000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11834000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20040000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52261000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "income_statement": { "revenue": 1732084000, "cost_of_revenue": 550233000, "gross_profit": 1181851000, "ebit": -148642000, "ebitda": -78832000, "pretax_income": -175051000, "tax_provision": -28457000, "net_income": -146594000, "net_income_to_common": -146594000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186883000, "total_current_assets": 538599000, "total_assets": 1468914000, "short_term_debt": 47922000, "long_term_debt": 363613000, "total_debt": 411535000, "total_liabilities": 817459000, "total_equity": 651455000, "shares_outstanding": 49662000, "goodwill_and_intangibles": 157903000 }, "cash_flow": { "operating_cash_flow": 111742000, "capital_expenditure": 41583000, "free_cash_flow": 153325000, "dividends_paid": 11927000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306527, "ticker_id": 2924, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-148642000", "ebitda": "-78832000", "netIncome": "-146594000", "grossProfit": "1181851000", "depreciation": "None", "totalRevenue": "1732084000", "costOfRevenue": "550233000", "interestIncome": "26409000", "incomeBeforeTax": "-175051000", "interestExpense": "26409000", "operatingIncome": "-151585000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-28457000", "reportedCurrency": "USD", "netInterestIncome": "-26409000", "nonInterestIncome": "None", "operatingExpenses": "1333436000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "550233000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69810000", "sellingGeneralAndAdministrative": "479037000", "netIncomeFromContinuingOperations": "-146594000" }, "balance": { "goodwill": "83625000", "inventory": "190242000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1468914000", "longTermDebt": "363613000", "shortTermDebt": "47922000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "74278000", "reportedCurrency": "USD", "retainedEarnings": "1711949000", "totalLiabilities": "817459000", "otherCurrentAssets": "99579000", "totalCurrentAssets": "538599000", "currentLongTermDebt": "30000000", "longTermInvestments": "39590000", "shortTermInvestments": "11111000", "currentNetReceivables": "50784000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "930315000", "currentAccountsPayable": "34880000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "461741000", "shortLongTermDebtTotal": "478225000", "totalShareholderEquity": "651455000", "capitalLeaseObligations": "84612000", "otherCurrentLiabilities": "175977000", "totalCurrentLiabilities": "296607000", "otherNonCurrentLiabilities": "7478000", "totalNonCurrentLiabilities": "520852000", "cashAndShortTermInvestments": "186883000", "commonStockSharesOutstanding": "49662000", "intangibleAssetsExcludingGoodwill": "74278000", "cashAndCashEquivalentsAtCarryingValue": "186883000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-146594000", "profitLoss": "None", "dividendPayout": "11927000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "30318000", "operatingCashflow": "111742000", "capitalExpenditures": "41583000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133176000", "cashflowFromInvestment": "-37962000", "stockBasedCompensation": "14823000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11927000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2063000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69810000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1732084000, "cost_of_revenue": 550233000, "gross_profit": 1181851000, "research_and_development": 13000000, "selling_general_admin": 479037000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -148642000, "depreciation_amortisation": 69810000, "ebitda": -78832000, "interest_expense": 26409000, "interest_income": null, "other_non_operating": null, "pretax_income": -175051000, "tax_provision": -28457000, "effective_tax_rate": null, "net_income": -146594000, "net_income_continuing_ops": -146594000, "net_income_to_common": -146594000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 186883000, "short_term_investments": 11111000, "net_receivables": 50784000, "inventory": 190242000, "other_current_assets": null, "total_current_assets": 538599000, "net_ppe": null, "goodwill": 83625000, "intangible_assets": 74278000, "goodwill_and_intangibles": 157903000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 930315000, "total_assets": 1468914000, "short_term_debt": 47922000, "accounts_payable": 34880000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 296607000, "long_term_debt": 363613000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 520852000, "total_liabilities": 817459000, "total_debt": 411535000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1711949000, "total_equity": 651455000, "shares_outstanding": 49662000, "operating_cash_flow": 111742000, "stock_based_compensation": 14823000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41583000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37962000, "dividends_paid": 11927000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -133176000, "free_cash_flow": 153325000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-148642000", "ebitda": "-78832000", "netIncome": "-146594000", "grossProfit": "1181851000", "depreciation": "None", "totalRevenue": "1732084000", "costOfRevenue": "550233000", "interestIncome": "26409000", "incomeBeforeTax": "-175051000", "interestExpense": "26409000", "operatingIncome": "-151585000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-28457000", "reportedCurrency": "USD", "netInterestIncome": "-26409000", "nonInterestIncome": "None", "operatingExpenses": "1333436000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "550233000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69810000", "sellingGeneralAndAdministrative": "479037000", "netIncomeFromContinuingOperations": "-146594000" }, "balance": { "goodwill": "83625000", "inventory": "190242000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1468914000", "longTermDebt": "363613000", "shortTermDebt": "47922000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "74278000", "reportedCurrency": "USD", "retainedEarnings": "1711949000", "totalLiabilities": "817459000", "otherCurrentAssets": "99579000", "totalCurrentAssets": "538599000", "currentLongTermDebt": "30000000", "longTermInvestments": "39590000", "shortTermInvestments": "11111000", "currentNetReceivables": "50784000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "930315000", "currentAccountsPayable": "34880000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "461741000", "shortLongTermDebtTotal": "478225000", "totalShareholderEquity": "651455000", "capitalLeaseObligations": "84612000", "otherCurrentLiabilities": "175977000", "totalCurrentLiabilities": "296607000", "otherNonCurrentLiabilities": "7478000", "totalNonCurrentLiabilities": "520852000", "cashAndShortTermInvestments": "186883000", "commonStockSharesOutstanding": "49662000", "intangibleAssetsExcludingGoodwill": "74278000", "cashAndCashEquivalentsAtCarryingValue": "186883000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-146594000", "profitLoss": "None", "dividendPayout": "11927000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "30318000", "operatingCashflow": "111742000", "capitalExpenditures": "41583000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133176000", "cashflowFromInvestment": "-37962000", "stockBasedCompensation": "14823000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11927000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2063000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "69810000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "income_statement": { "revenue": 1969131000, "cost_of_revenue": 611850000, "gross_profit": 1357281000, "ebit": 133758000, "ebitda": 202981000, "pretax_income": 26578000, "tax_provision": 17983000, "net_income": 8595000, "net_income_to_common": 8595000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256057000, "total_current_assets": 701871000, "total_assets": 1806463000, "short_term_debt": 48898000, "long_term_debt": 478040000, "total_debt": 526938000, "total_liabilities": 984495000, "total_equity": 821968000, "shares_outstanding": 49860000, "goodwill_and_intangibles": 336077000 }, "cash_flow": { "operating_cash_flow": 118639000, "capital_expenditure": 58490000, "free_cash_flow": 177129000, "dividends_paid": 77622000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306532, "ticker_id": 2924, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "133758000", "ebitda": "202981000", "netIncome": "8595000", "grossProfit": "1357281000", "depreciation": "None", "totalRevenue": "1969131000", "costOfRevenue": "611850000", "interestIncome": "25600000", "incomeBeforeTax": "26578000", "interestExpense": "25560000", "operatingIncome": "48268000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "17983000", "reportedCurrency": "USD", "netInterestIncome": "-25560000", "nonInterestIncome": "None", "operatingExpenses": "1309013000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "611850000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69223000", "sellingGeneralAndAdministrative": "546858000", "netIncomeFromContinuingOperations": "58528000" }, "balance": { "goodwill": "230768000", "inventory": "279978000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1806463000", "longTermDebt": "478040000", "shortTermDebt": "48898000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "105309000", "reportedCurrency": "USD", "retainedEarnings": "1870470000", "totalLiabilities": "984495000", "otherCurrentAssets": "81198000", "totalCurrentAssets": "701871000", "currentLongTermDebt": "25000000", "longTermInvestments": "36374000", "shortTermInvestments": "11759000", "currentNetReceivables": "72879000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1104592000", "currentAccountsPayable": "43113000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "534242000", "shortLongTermDebtTotal": "607330000", "totalShareholderEquity": "821968000", "capitalLeaseObligations": "104290000", "otherCurrentLiabilities": "195227000", "totalCurrentLiabilities": "328871000", "otherNonCurrentLiabilities": "8950000", "totalNonCurrentLiabilities": "655624000", "cashAndShortTermInvestments": "256057000", "commonStockSharesOutstanding": "49860000", "intangibleAssetsExcludingGoodwill": "105309000", "cashAndCashEquivalentsAtCarryingValue": "256057000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8595000", "profitLoss": "None", "dividendPayout": "77622000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-13222000", "operatingCashflow": "118639000", "capitalExpenditures": "58490000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10730000", "cashflowFromInvestment": "-134501000", "stockBasedCompensation": "15646000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77622000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13011000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70923000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1969131000, "cost_of_revenue": 611850000, "gross_profit": 1357281000, "research_and_development": 22600000, "selling_general_admin": 546858000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 133758000, "depreciation_amortisation": 69223000, "ebitda": 202981000, "interest_expense": 25560000, "interest_income": null, "other_non_operating": null, "pretax_income": 26578000, "tax_provision": 17983000, "effective_tax_rate": null, "net_income": 8595000, "net_income_continuing_ops": 58528000, "net_income_to_common": 8595000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 256057000, "short_term_investments": 11759000, "net_receivables": 72879000, "inventory": 279978000, "other_current_assets": null, "total_current_assets": 701871000, "net_ppe": null, "goodwill": 230768000, "intangible_assets": 105309000, "goodwill_and_intangibles": 336077000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1104592000, "total_assets": 1806463000, "short_term_debt": 48898000, "accounts_payable": 43113000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 328871000, "long_term_debt": 478040000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 655624000, "total_liabilities": 984495000, "total_debt": 526938000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1870470000, "total_equity": 821968000, "shares_outstanding": 49860000, "operating_cash_flow": 118639000, "stock_based_compensation": 15646000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58490000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -134501000, "dividends_paid": 77622000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10730000, "free_cash_flow": 177129000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "133758000", "ebitda": "202981000", "netIncome": "8595000", "grossProfit": "1357281000", "depreciation": "None", "totalRevenue": "1969131000", "costOfRevenue": "611850000", "interestIncome": "25600000", "incomeBeforeTax": "26578000", "interestExpense": "25560000", "operatingIncome": "48268000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "17983000", "reportedCurrency": "USD", "netInterestIncome": "-25560000", "nonInterestIncome": "None", "operatingExpenses": "1309013000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "611850000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69223000", "sellingGeneralAndAdministrative": "546858000", "netIncomeFromContinuingOperations": "58528000" }, "balance": { "goodwill": "230768000", "inventory": "279978000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1806463000", "longTermDebt": "478040000", "shortTermDebt": "48898000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "105309000", "reportedCurrency": "USD", "retainedEarnings": "1870470000", "totalLiabilities": "984495000", "otherCurrentAssets": "81198000", "totalCurrentAssets": "701871000", "currentLongTermDebt": "25000000", "longTermInvestments": "36374000", "shortTermInvestments": "11759000", "currentNetReceivables": "72879000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1104592000", "currentAccountsPayable": "43113000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "534242000", "shortLongTermDebtTotal": "607330000", "totalShareholderEquity": "821968000", "capitalLeaseObligations": "104290000", "otherCurrentLiabilities": "195227000", "totalCurrentLiabilities": "328871000", "otherNonCurrentLiabilities": "8950000", "totalNonCurrentLiabilities": "655624000", "cashAndShortTermInvestments": "256057000", "commonStockSharesOutstanding": "49860000", "intangibleAssetsExcludingGoodwill": "105309000", "cashAndCashEquivalentsAtCarryingValue": "256057000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8595000", "profitLoss": "None", "dividendPayout": "77622000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-13222000", "operatingCashflow": "118639000", "capitalExpenditures": "58490000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10730000", "cashflowFromInvestment": "-134501000", "stockBasedCompensation": "15646000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77622000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13011000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "70923000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "income_statement": { "revenue": 2225659000, "cost_of_revenue": 630915000, "gross_profit": 1594744000, "ebit": 102463000, "ebitda": 174969000, "pretax_income": 88970000, "tax_provision": -15808000, "net_income": 104778000, "net_income_to_common": 104778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 264725000, "total_current_assets": 759868000, "total_assets": 1820970000, "short_term_debt": 54376000, "long_term_debt": 377466000, "total_debt": 431842000, "total_liabilities": 923674000, "total_equity": 897296000, "shares_outstanding": 50525000, "goodwill_and_intangibles": 273133000 }, "cash_flow": { "operating_cash_flow": 108062000, "capital_expenditure": 59056000, "free_cash_flow": 167118000, "dividends_paid": 77015000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306537, "ticker_id": 2924, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "102463000", "ebitda": "174969000", "netIncome": "104778000", "grossProfit": "1594744000", "depreciation": "None", "totalRevenue": "2225659000", "costOfRevenue": "630915000", "interestIncome": "13500000", "incomeBeforeTax": "88970000", "interestExpense": "21877000", "operatingIncome": "110847000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-15808000", "reportedCurrency": "USD", "netInterestIncome": "-13493000", "nonInterestIncome": "None", "operatingExpenses": "1483897000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23300000", "otherNonOperatingIncome": "-21877000", "costofGoodsAndServicesSold": "630915000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72506000", "sellingGeneralAndAdministrative": "555769000", "netIncomeFromContinuingOperations": "104778000" }, "balance": { "goodwill": "206432000", "inventory": "346183000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1820970000", "longTermDebt": "377466000", "shortTermDebt": "54376000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "66701000", "reportedCurrency": "USD", "retainedEarnings": "1939497000", "totalLiabilities": "923674000", "otherCurrentAssets": "87816000", "totalCurrentAssets": "759868000", "currentLongTermDebt": "25000000", "longTermInvestments": "39493000", "shortTermInvestments": "13784000", "currentNetReceivables": "47360000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1061102000", "currentAccountsPayable": "53963000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "444806000", "shortLongTermDebtTotal": "520522000", "totalShareholderEquity": "897296000", "capitalLeaseObligations": "76540000", "otherCurrentLiabilities": "202029000", "totalCurrentLiabilities": "359243000", "otherNonCurrentLiabilities": "76540000", "totalNonCurrentLiabilities": "564431000", "cashAndShortTermInvestments": "264725000", "commonStockSharesOutstanding": "50525000", "intangibleAssetsExcludingGoodwill": "66701000", "cashAndCashEquivalentsAtCarryingValue": "264725000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104778000", "profitLoss": "None", "dividendPayout": "77015000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "40314000", "operatingCashflow": "108062000", "capitalExpenditures": "59056000", "changeInReceivables": "-11449000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99504000", "cashflowFromInvestment": "-67079000", "stockBasedCompensation": "12367000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77015000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-58521000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70045000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72506000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2225659000, "cost_of_revenue": 630915000, "gross_profit": 1594744000, "research_and_development": 23300000, "selling_general_admin": 555769000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 102463000, "depreciation_amortisation": 72506000, "ebitda": 174969000, "interest_expense": 21877000, "interest_income": null, "other_non_operating": null, "pretax_income": 88970000, "tax_provision": -15808000, "effective_tax_rate": null, "net_income": 104778000, "net_income_continuing_ops": 104778000, "net_income_to_common": 104778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 264725000, "short_term_investments": 13784000, "net_receivables": 47360000, "inventory": 346183000, "other_current_assets": null, "total_current_assets": 759868000, "net_ppe": null, "goodwill": 206432000, "intangible_assets": 66701000, "goodwill_and_intangibles": 273133000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1061102000, "total_assets": 1820970000, "short_term_debt": 54376000, "accounts_payable": 53963000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 359243000, "long_term_debt": 377466000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 564431000, "total_liabilities": 923674000, "total_debt": 431842000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1939497000, "total_equity": 897296000, "shares_outstanding": 50525000, "operating_cash_flow": 108062000, "stock_based_compensation": 12367000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59056000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67079000, "dividends_paid": 77015000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -99504000, "free_cash_flow": 167118000, "net_change_in_cash": -58521000 }, "raw_data": { "income": { "ebit": "102463000", "ebitda": "174969000", "netIncome": "104778000", "grossProfit": "1594744000", "depreciation": "None", "totalRevenue": "2225659000", "costOfRevenue": "630915000", "interestIncome": "13500000", "incomeBeforeTax": "88970000", "interestExpense": "21877000", "operatingIncome": "110847000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-15808000", "reportedCurrency": "USD", "netInterestIncome": "-13493000", "nonInterestIncome": "None", "operatingExpenses": "1483897000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23300000", "otherNonOperatingIncome": "-21877000", "costofGoodsAndServicesSold": "630915000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72506000", "sellingGeneralAndAdministrative": "555769000", "netIncomeFromContinuingOperations": "104778000" }, "balance": { "goodwill": "206432000", "inventory": "346183000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1820970000", "longTermDebt": "377466000", "shortTermDebt": "54376000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "66701000", "reportedCurrency": "USD", "retainedEarnings": "1939497000", "totalLiabilities": "923674000", "otherCurrentAssets": "87816000", "totalCurrentAssets": "759868000", "currentLongTermDebt": "25000000", "longTermInvestments": "39493000", "shortTermInvestments": "13784000", "currentNetReceivables": "47360000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1061102000", "currentAccountsPayable": "53963000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "444806000", "shortLongTermDebtTotal": "520522000", "totalShareholderEquity": "897296000", "capitalLeaseObligations": "76540000", "otherCurrentLiabilities": "202029000", "totalCurrentLiabilities": "359243000", "otherNonCurrentLiabilities": "76540000", "totalNonCurrentLiabilities": "564431000", "cashAndShortTermInvestments": "264725000", "commonStockSharesOutstanding": "50525000", "intangibleAssetsExcludingGoodwill": "66701000", "cashAndCashEquivalentsAtCarryingValue": "264725000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104778000", "profitLoss": "None", "dividendPayout": "77015000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "40314000", "operatingCashflow": "108062000", "capitalExpenditures": "59056000", "changeInReceivables": "-11449000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99504000", "cashflowFromInvestment": "-67079000", "stockBasedCompensation": "12367000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "77015000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-58521000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70045000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "72506000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "income_statement": { "revenue": 2695669000, "cost_of_revenue": 675223000, "gross_profit": 2020446000, "ebit": 243459000, "ebitda": 368483000, "pretax_income": 232459000, "tax_provision": 85193000, "net_income": 147266000, "net_income_to_common": 147266000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 339593000, "total_current_assets": 872950000, "total_assets": 1906480000, "short_term_debt": 140927000, "long_term_debt": 268781000, "total_debt": 409708000, "total_liabilities": 993708000, "total_equity": 912772000, "shares_outstanding": 51427000, "goodwill_and_intangibles": 283423000 }, "cash_flow": { "operating_cash_flow": 141582000, "capital_expenditure": 68615000, "free_cash_flow": 210197000, "dividends_paid": 76272000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306542, "ticker_id": 2924, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "243459000", "ebitda": "368483000", "netIncome": "147266000", "grossProfit": "2020446000", "depreciation": "None", "totalRevenue": "2695669000", "costOfRevenue": "675223000", "interestIncome": "11000000", "incomeBeforeTax": "232459000", "interestExpense": "11000000", "operatingIncome": "233992000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "85193000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1786454000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27200000", "otherNonOperatingIncome": "-1533000", "costofGoodsAndServicesSold": "675223000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125024000", "sellingGeneralAndAdministrative": "666395000", "netIncomeFromContinuingOperations": "147266000" }, "balance": { "goodwill": "206432000", "inventory": "399931000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1906480000", "longTermDebt": "268781000", "shortTermDebt": "140927000", "treasuryStock": "-1526860000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "76991000", "reportedCurrency": "USD", "retainedEarnings": "1911734000", "totalLiabilities": "993708000", "otherCurrentAssets": "76906000", "totalCurrentAssets": "872950000", "currentLongTermDebt": "107500000", "longTermInvestments": "35868000", "shortTermInvestments": "15221000", "currentNetReceivables": "41299000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1033530000", "currentAccountsPayable": "49993000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "453674000", "shortLongTermDebtTotal": "503785000", "totalShareholderEquity": "912772000", "capitalLeaseObligations": "127504000", "otherCurrentLiabilities": "274500000", "totalCurrentLiabilities": "529694000", "otherNonCurrentLiabilities": "88759000", "totalNonCurrentLiabilities": "464014000", "cashAndShortTermInvestments": "339593000", "commonStockSharesOutstanding": "51427000", "intangibleAssetsExcludingGoodwill": "76991000", "cashAndCashEquivalentsAtCarryingValue": "339593000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147266000", "profitLoss": "None", "dividendPayout": "76272000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-95320000", "operatingCashflow": "141582000", "capitalExpenditures": "68615000", "changeInReceivables": "20219000", "changeInExchangeRate": "-11244000", "cashflowFromFinancing": "-104702000", "cashflowFromInvestment": "-88726000", "stockBasedCompensation": "23194000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76272000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-63090000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80420000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76320000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2695669000, "cost_of_revenue": 675223000, "gross_profit": 2020446000, "research_and_development": 27200000, "selling_general_admin": 666395000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 243459000, "depreciation_amortisation": 125024000, "ebitda": 368483000, "interest_expense": 11000000, "interest_income": null, "other_non_operating": null, "pretax_income": 232459000, "tax_provision": 85193000, "effective_tax_rate": null, "net_income": 147266000, "net_income_continuing_ops": 147266000, "net_income_to_common": 147266000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 339593000, "short_term_investments": 15221000, "net_receivables": 41299000, "inventory": 399931000, "other_current_assets": null, "total_current_assets": 872950000, "net_ppe": null, "goodwill": 206432000, "intangible_assets": 76991000, "goodwill_and_intangibles": 283423000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1033530000, "total_assets": 1906480000, "short_term_debt": 140927000, "accounts_payable": 49993000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 529694000, "long_term_debt": 268781000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 464014000, "total_liabilities": 993708000, "total_debt": 409708000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1911734000, "total_equity": 912772000, "shares_outstanding": 51427000, "operating_cash_flow": 141582000, "stock_based_compensation": 23194000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68615000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -88726000, "dividends_paid": 76272000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -104702000, "free_cash_flow": 210197000, "net_change_in_cash": -63090000 }, "raw_data": { "income": { "ebit": "243459000", "ebitda": "368483000", "netIncome": "147266000", "grossProfit": "2020446000", "depreciation": "None", "totalRevenue": "2695669000", "costOfRevenue": "675223000", "interestIncome": "11000000", "incomeBeforeTax": "232459000", "interestExpense": "11000000", "operatingIncome": "233992000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "85193000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1786454000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "27200000", "otherNonOperatingIncome": "-1533000", "costofGoodsAndServicesSold": "675223000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125024000", "sellingGeneralAndAdministrative": "666395000", "netIncomeFromContinuingOperations": "147266000" }, "balance": { "goodwill": "206432000", "inventory": "399931000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1906480000", "longTermDebt": "268781000", "shortTermDebt": "140927000", "treasuryStock": "-1526860000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "76991000", "reportedCurrency": "USD", "retainedEarnings": "1911734000", "totalLiabilities": "993708000", "otherCurrentAssets": "76906000", "totalCurrentAssets": "872950000", "currentLongTermDebt": "107500000", "longTermInvestments": "35868000", "shortTermInvestments": "15221000", "currentNetReceivables": "41299000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1033530000", "currentAccountsPayable": "49993000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "453674000", "shortLongTermDebtTotal": "503785000", "totalShareholderEquity": "912772000", "capitalLeaseObligations": "127504000", "otherCurrentLiabilities": "274500000", "totalCurrentLiabilities": "529694000", "otherNonCurrentLiabilities": "88759000", "totalNonCurrentLiabilities": "464014000", "cashAndShortTermInvestments": "339593000", "commonStockSharesOutstanding": "51427000", "intangibleAssetsExcludingGoodwill": "76991000", "cashAndCashEquivalentsAtCarryingValue": "339593000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147266000", "profitLoss": "None", "dividendPayout": "76272000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-95320000", "operatingCashflow": "141582000", "capitalExpenditures": "68615000", "changeInReceivables": "20219000", "changeInExchangeRate": "-11244000", "cashflowFromFinancing": "-104702000", "cashflowFromInvestment": "-88726000", "stockBasedCompensation": "23194000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "76272000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-63090000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80420000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76320000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "income_statement": { "revenue": 2581934000, "cost_of_revenue": 658028000, "gross_profit": 1923906000, "ebit": 257564000, "ebitda": 331555000, "pretax_income": 256232000, "tax_provision": 64877000, "net_income": 191355000, "net_income_to_common": 191355000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 402683000, "total_current_assets": 903198000, "total_assets": 1957076000, "short_term_debt": 74981000, "long_term_debt": 305393000, "total_debt": 380374000, "total_liabilities": 1062805000, "total_equity": 894271000, "shares_outstanding": 52765000, "goodwill_and_intangibles": 292511000 }, "cash_flow": { "operating_cash_flow": 379141000, "capital_expenditure": 63823000, "free_cash_flow": 442964000, "dividends_paid": 78387000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306547, "ticker_id": 2924, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "257564000", "ebitda": "331555000", "netIncome": "191355000", "grossProfit": "1923906000", "depreciation": "None", "totalRevenue": "2581934000", "costOfRevenue": "658028000", "interestIncome": "13100000", "incomeBeforeTax": "256232000", "interestExpense": "13100000", "operatingIncome": "257564000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "64877000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1666342000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23300000", "otherNonOperatingIncome": "-1332000", "costofGoodsAndServicesSold": "658028000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73991000", "sellingGeneralAndAdministrative": "646848000", "netIncomeFromContinuingOperations": "191355000" }, "balance": { "goodwill": "202979000", "inventory": "314366000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1957076000", "longTermDebt": "305393000", "shortTermDebt": "74981000", "treasuryStock": "-1461593000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "89532000", "reportedCurrency": "USD", "retainedEarnings": "1840740000", "totalLiabilities": "1062805000", "otherCurrentAssets": "101563000", "totalCurrentAssets": "903198000", "currentLongTermDebt": "30000000", "longTermInvestments": "11344000", "shortTermInvestments": "21216000", "currentNetReceivables": "63370000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1053878000", "currentAccountsPayable": "66174000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "468181000", "shortLongTermDebtTotal": "500377000", "totalShareholderEquity": "894271000", "capitalLeaseObligations": "164984000", "otherCurrentLiabilities": "307708000", "totalCurrentLiabilities": "542856000", "otherNonCurrentLiabilities": "112275000", "totalNonCurrentLiabilities": "519949000", "cashAndShortTermInvestments": "402683000", "commonStockSharesOutstanding": "52765000", "intangibleAssetsExcludingGoodwill": "89532000", "cashAndCashEquivalentsAtCarryingValue": "402683000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "191355000", "profitLoss": "None", "dividendPayout": "78387000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-31137000", "operatingCashflow": "379141000", "capitalExpenditures": "63823000", "changeInReceivables": "-11207000", "changeInExchangeRate": "12506000", "cashflowFromFinancing": "-245166000", "cashflowFromInvestment": "-79428000", "stockBasedCompensation": "24060000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78387000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "67053000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-144334000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73991000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2581934000, "cost_of_revenue": 658028000, "gross_profit": 1923906000, "research_and_development": 23300000, "selling_general_admin": 646848000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 257564000, "depreciation_amortisation": 73991000, "ebitda": 331555000, "interest_expense": 13100000, "interest_income": null, "other_non_operating": null, "pretax_income": 256232000, "tax_provision": 64877000, "effective_tax_rate": null, "net_income": 191355000, "net_income_continuing_ops": 191355000, "net_income_to_common": 191355000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 402683000, "short_term_investments": 21216000, "net_receivables": 63370000, "inventory": 314366000, "other_current_assets": null, "total_current_assets": 903198000, "net_ppe": null, "goodwill": 202979000, "intangible_assets": 89532000, "goodwill_and_intangibles": 292511000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1053878000, "total_assets": 1957076000, "short_term_debt": 74981000, "accounts_payable": 66174000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 542856000, "long_term_debt": 305393000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 519949000, "total_liabilities": 1062805000, "total_debt": 380374000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1840740000, "total_equity": 894271000, "shares_outstanding": 52765000, "operating_cash_flow": 379141000, "stock_based_compensation": 24060000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63823000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79428000, "dividends_paid": 78387000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -245166000, "free_cash_flow": 442964000, "net_change_in_cash": 67053000 }, "raw_data": { "income": { "ebit": "257564000", "ebitda": "331555000", "netIncome": "191355000", "grossProfit": "1923906000", "depreciation": "None", "totalRevenue": "2581934000", "costOfRevenue": "658028000", "interestIncome": "13100000", "incomeBeforeTax": "256232000", "interestExpense": "13100000", "operatingIncome": "257564000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "64877000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1666342000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23300000", "otherNonOperatingIncome": "-1332000", "costofGoodsAndServicesSold": "658028000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73991000", "sellingGeneralAndAdministrative": "646848000", "netIncomeFromContinuingOperations": "191355000" }, "balance": { "goodwill": "202979000", "inventory": "314366000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1957076000", "longTermDebt": "305393000", "shortTermDebt": "74981000", "treasuryStock": "-1461593000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "89532000", "reportedCurrency": "USD", "retainedEarnings": "1840740000", "totalLiabilities": "1062805000", "otherCurrentAssets": "101563000", "totalCurrentAssets": "903198000", "currentLongTermDebt": "30000000", "longTermInvestments": "11344000", "shortTermInvestments": "21216000", "currentNetReceivables": "63370000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1053878000", "currentAccountsPayable": "66174000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "468181000", "shortLongTermDebtTotal": "500377000", "totalShareholderEquity": "894271000", "capitalLeaseObligations": "164984000", "otherCurrentLiabilities": "307708000", "totalCurrentLiabilities": "542856000", "otherNonCurrentLiabilities": "112275000", "totalNonCurrentLiabilities": "519949000", "cashAndShortTermInvestments": "402683000", "commonStockSharesOutstanding": "52765000", "intangibleAssetsExcludingGoodwill": "89532000", "cashAndCashEquivalentsAtCarryingValue": "402683000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "191355000", "profitLoss": "None", "dividendPayout": "78387000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-31137000", "operatingCashflow": "379141000", "capitalExpenditures": "63823000", "changeInReceivables": "-11207000", "changeInExchangeRate": "12506000", "cashflowFromFinancing": "-245166000", "cashflowFromInvestment": "-79428000", "stockBasedCompensation": "24060000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "78387000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "67053000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-144334000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73991000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "income_statement": { "revenue": 2420416000, "cost_of_revenue": 581420000, "gross_profit": 1838996000, "ebit": 267426000, "ebitda": 344076000, "pretax_income": 255172000, "tax_provision": 81619000, "net_income": 173553000, "net_income_to_common": 173553000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 335630000, "total_current_assets": 740166000, "total_assets": 1769006000, "short_term_debt": 66849000, "long_term_debt": 334461000, "total_debt": 401310000, "total_liabilities": 893717000, "total_equity": 875289000, "shares_outstanding": 55927000, "goodwill_and_intangibles": 276894000 }, "cash_flow": { "operating_cash_flow": 177931000, "capital_expenditure": 66067000, "free_cash_flow": 243998000, "dividends_paid": 82189000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306552, "ticker_id": 2924, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "267426000", "ebitda": "344076000", "netIncome": "173553000", "grossProfit": "1838996000", "depreciation": "None", "totalRevenue": "2420416000", "costOfRevenue": "581420000", "interestIncome": "19200000", "incomeBeforeTax": "255172000", "interestExpense": "19200000", "operatingIncome": "267426000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "81619000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1571570000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30100000", "otherNonOperatingIncome": "-12254000", "costofGoodsAndServicesSold": "581420000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76650000", "sellingGeneralAndAdministrative": "615970000", "netIncomeFromContinuingOperations": "173553000" }, "balance": { "goodwill": "196573000", "inventory": "275891000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1769006000", "longTermDebt": "334461000", "shortTermDebt": "66849000", "treasuryStock": "-1324826000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "80321000", "reportedCurrency": "USD", "retainedEarnings": "1727772000", "totalLiabilities": "893717000", "otherCurrentAssets": "69854000", "totalCurrentAssets": "740166000", "currentLongTermDebt": "27500000", "longTermInvestments": "None", "shortTermInvestments": "8413000", "currentNetReceivables": "50378000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1028840000", "currentAccountsPayable": "38979000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "453604000", "shortLongTermDebtTotal": "507011000", "totalShareholderEquity": "875289000", "capitalLeaseObligations": "145050000", "otherCurrentLiabilities": "201113000", "totalCurrentLiabilities": "356760000", "otherNonCurrentLiabilities": "105701000", "totalNonCurrentLiabilities": "536957000", "cashAndShortTermInvestments": "335630000", "commonStockSharesOutstanding": "55927000", "intangibleAssetsExcludingGoodwill": "80321000", "cashAndCashEquivalentsAtCarryingValue": "335630000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "173553000", "profitLoss": "None", "dividendPayout": "82189000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "18446000", "operatingCashflow": "177931000", "capitalExpenditures": "66067000", "changeInReceivables": "2746000", "changeInExchangeRate": "-3006000", "cashflowFromFinancing": "-154794000", "cashflowFromInvestment": "-71412000", "stockBasedCompensation": "9909000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82189000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-51281000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-825000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76650000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2420416000, "cost_of_revenue": 581420000, "gross_profit": 1838996000, "research_and_development": 30100000, "selling_general_admin": 615970000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 267426000, "depreciation_amortisation": 76650000, "ebitda": 344076000, "interest_expense": 19200000, "interest_income": null, "other_non_operating": null, "pretax_income": 255172000, "tax_provision": 81619000, "effective_tax_rate": null, "net_income": 173553000, "net_income_continuing_ops": 173553000, "net_income_to_common": 173553000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 335630000, "short_term_investments": 8413000, "net_receivables": 50378000, "inventory": 275891000, "other_current_assets": null, "total_current_assets": 740166000, "net_ppe": null, "goodwill": 196573000, "intangible_assets": 80321000, "goodwill_and_intangibles": 276894000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1028840000, "total_assets": 1769006000, "short_term_debt": 66849000, "accounts_payable": 38979000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 356760000, "long_term_debt": 334461000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 536957000, "total_liabilities": 893717000, "total_debt": 401310000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1727772000, "total_equity": 875289000, "shares_outstanding": 55927000, "operating_cash_flow": 177931000, "stock_based_compensation": 9909000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66067000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71412000, "dividends_paid": 82189000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -154794000, "free_cash_flow": 243998000, "net_change_in_cash": -51281000 }, "raw_data": { "income": { "ebit": "267426000", "ebitda": "344076000", "netIncome": "173553000", "grossProfit": "1838996000", "depreciation": "None", "totalRevenue": "2420416000", "costOfRevenue": "581420000", "interestIncome": "19200000", "incomeBeforeTax": "255172000", "interestExpense": "19200000", "operatingIncome": "267426000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "81619000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1571570000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "30100000", "otherNonOperatingIncome": "-12254000", "costofGoodsAndServicesSold": "581420000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "76650000", "sellingGeneralAndAdministrative": "615970000", "netIncomeFromContinuingOperations": "173553000" }, "balance": { "goodwill": "196573000", "inventory": "275891000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1769006000", "longTermDebt": "334461000", "shortTermDebt": "66849000", "treasuryStock": "-1324826000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "80321000", "reportedCurrency": "USD", "retainedEarnings": "1727772000", "totalLiabilities": "893717000", "otherCurrentAssets": "69854000", "totalCurrentAssets": "740166000", "currentLongTermDebt": "27500000", "longTermInvestments": "None", "shortTermInvestments": "8413000", "currentNetReceivables": "50378000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1028840000", "currentAccountsPayable": "38979000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "453604000", "shortLongTermDebtTotal": "507011000", "totalShareholderEquity": "875289000", "capitalLeaseObligations": "145050000", "otherCurrentLiabilities": "201113000", "totalCurrentLiabilities": "356760000", "otherNonCurrentLiabilities": "105701000", "totalNonCurrentLiabilities": "536957000", "cashAndShortTermInvestments": "335630000", "commonStockSharesOutstanding": "55927000", "intangibleAssetsExcludingGoodwill": "80321000", "cashAndCashEquivalentsAtCarryingValue": "335630000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "173553000", "profitLoss": "None", "dividendPayout": "82189000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "18446000", "operatingCashflow": "177931000", "capitalExpenditures": "66067000", "changeInReceivables": "2746000", "changeInExchangeRate": "-3006000", "cashflowFromFinancing": "-154794000", "cashflowFromInvestment": "-71412000", "stockBasedCompensation": "9909000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82189000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-51281000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-825000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "76650000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "income_statement": { "revenue": 2679008000, "cost_of_revenue": 634140000, "gross_profit": 2044868000, "ebit": 219666000, "ebitda": 302669000, "pretax_income": 219666000, "tax_provision": 97779000, "net_income": 121887000, "net_income_to_common": 121887000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 386911000, "total_current_assets": 799237000, "total_assets": 1694446000, "short_term_debt": 69455000, "long_term_debt": 361008000, "total_debt": 430463000, "total_liabilities": 912579000, "total_equity": 781867000, "shares_outstanding": 56476000, "goodwill_and_intangibles": 286562000 }, "cash_flow": { "operating_cash_flow": 202738000, "capital_expenditure": 70371000, "free_cash_flow": 273109000, "dividends_paid": 80581000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306557, "ticker_id": 2924, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "219666000", "ebitda": "302669000", "netIncome": "121887000", "grossProfit": "2044868000", "depreciation": "None", "totalRevenue": "2679008000", "costOfRevenue": "634140000", "interestIncome": "21800000", "incomeBeforeTax": "219666000", "interestExpense": "0", "operatingIncome": "240860000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "97779000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1733322000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23000000", "otherNonOperatingIncome": "-21194000", "costofGoodsAndServicesSold": "634140000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83003000", "sellingGeneralAndAdministrative": "662302000", "netIncomeFromContinuingOperations": "121887000" }, "balance": { "goodwill": "196573000", "inventory": "295821000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1694446000", "longTermDebt": "361008000", "shortTermDebt": "69455000", "treasuryStock": "-1326605000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "89989000", "reportedCurrency": "USD", "retainedEarnings": "1635751000", "totalLiabilities": "912579000", "otherCurrentAssets": "51877000", "totalCurrentAssets": "799237000", "currentLongTermDebt": "69455000", "longTermInvestments": "None", "shortTermInvestments": "11346000", "currentNetReceivables": "53282000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "895209000", "currentAccountsPayable": "47617000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "464535000", "shortLongTermDebtTotal": "430463000", "totalShareholderEquity": "781867000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "257112000", "totalCurrentLiabilities": "439655000", "otherNonCurrentLiabilities": "27768000", "totalNonCurrentLiabilities": "472924000", "cashAndShortTermInvestments": "386911000", "commonStockSharesOutstanding": "56476000", "intangibleAssetsExcludingGoodwill": "89989000", "cashAndCashEquivalentsAtCarryingValue": "386911000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "121887000", "profitLoss": "None", "dividendPayout": "80581000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-33371000", "operatingCashflow": "202738000", "capitalExpenditures": "70371000", "changeInReceivables": "-10453000", "changeInExchangeRate": "-16751000", "cashflowFromFinancing": "-116714000", "cashflowFromInvestment": "-108761000", "stockBasedCompensation": "26609000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80581000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-39488000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69565000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83003000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2679008000, "cost_of_revenue": 634140000, "gross_profit": 2044868000, "research_and_development": 23000000, "selling_general_admin": 662302000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 219666000, "depreciation_amortisation": 83003000, "ebitda": 302669000, "interest_expense": 0, "interest_income": null, "other_non_operating": null, "pretax_income": 219666000, "tax_provision": 97779000, "effective_tax_rate": null, "net_income": 121887000, "net_income_continuing_ops": 121887000, "net_income_to_common": 121887000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 386911000, "short_term_investments": 11346000, "net_receivables": 53282000, "inventory": 295821000, "other_current_assets": null, "total_current_assets": 799237000, "net_ppe": null, "goodwill": 196573000, "intangible_assets": 89989000, "goodwill_and_intangibles": 286562000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 895209000, "total_assets": 1694446000, "short_term_debt": 69455000, "accounts_payable": 47617000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 439655000, "long_term_debt": 361008000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 472924000, "total_liabilities": 912579000, "total_debt": 430463000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1635751000, "total_equity": 781867000, "shares_outstanding": 56476000, "operating_cash_flow": 202738000, "stock_based_compensation": 26609000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70371000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -108761000, "dividends_paid": 80581000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -116714000, "free_cash_flow": 273109000, "net_change_in_cash": -39488000 }, "raw_data": { "income": { "ebit": "219666000", "ebitda": "302669000", "netIncome": "121887000", "grossProfit": "2044868000", "depreciation": "None", "totalRevenue": "2679008000", "costOfRevenue": "634140000", "interestIncome": "21800000", "incomeBeforeTax": "219666000", "interestExpense": "0", "operatingIncome": "240860000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "97779000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1733322000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23000000", "otherNonOperatingIncome": "-21194000", "costofGoodsAndServicesSold": "634140000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "83003000", "sellingGeneralAndAdministrative": "662302000", "netIncomeFromContinuingOperations": "121887000" }, "balance": { "goodwill": "196573000", "inventory": "295821000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1694446000", "longTermDebt": "361008000", "shortTermDebt": "69455000", "treasuryStock": "-1326605000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "89989000", "reportedCurrency": "USD", "retainedEarnings": "1635751000", "totalLiabilities": "912579000", "otherCurrentAssets": "51877000", "totalCurrentAssets": "799237000", "currentLongTermDebt": "69455000", "longTermInvestments": "None", "shortTermInvestments": "11346000", "currentNetReceivables": "53282000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "895209000", "currentAccountsPayable": "47617000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "464535000", "shortLongTermDebtTotal": "430463000", "totalShareholderEquity": "781867000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "257112000", "totalCurrentLiabilities": "439655000", "otherNonCurrentLiabilities": "27768000", "totalNonCurrentLiabilities": "472924000", "cashAndShortTermInvestments": "386911000", "commonStockSharesOutstanding": "56476000", "intangibleAssetsExcludingGoodwill": "89989000", "cashAndCashEquivalentsAtCarryingValue": "386911000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "121887000", "profitLoss": "None", "dividendPayout": "80581000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-33371000", "operatingCashflow": "202738000", "capitalExpenditures": "70371000", "changeInReceivables": "-10453000", "changeInExchangeRate": "-16751000", "cashflowFromFinancing": "-116714000", "cashflowFromInvestment": "-108761000", "stockBasedCompensation": "26609000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "80581000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-39488000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-69565000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "83003000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "income_statement": { "revenue": 320608000, "cost_of_revenue": 106145000, "gross_profit": 214463000, "ebit": 5865000, "ebitda": 18207000, "pretax_income": 2599000, "tax_provision": 763000, "net_income": 1836000, "net_income_to_common": 1836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 198654000, "total_current_assets": 522888000, "total_assets": 1376798000, "short_term_debt": 20000000, "long_term_debt": 203593000, "total_debt": 223593000, "total_liabilities": 582711000, "total_equity": 794087000, "shares_outstanding": 49422000, "goodwill_and_intangibles": 122915000 }, "cash_flow": { "operating_cash_flow": -3919000, "capital_expenditure": 13714000, "free_cash_flow": 9795000, "dividends_paid": 2873000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306520, "ticker_id": 2924, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "5865000", "ebitda": "18207000", "netIncome": "1836000", "grossProfit": "214463000", "depreciation": "None", "totalRevenue": "320608000", "costOfRevenue": "106145000", "interestIncome": "None", "incomeBeforeTax": "2599000", "interestExpense": "4250000", "operatingIncome": "5865000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "763000", "reportedCurrency": "USD", "netInterestIncome": "-4250000", "nonInterestIncome": "None", "operatingExpenses": "208598000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106145000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12342000", "sellingGeneralAndAdministrative": "98544000", "netIncomeFromContinuingOperations": "1836000" }, "balance": { "goodwill": "83625000", "inventory": "178600000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1376798000", "longTermDebt": "203593000", "shortTermDebt": "20000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "39290000", "reportedCurrency": "USD", "retainedEarnings": "1859282000", "totalLiabilities": "582711000", "otherCurrentAssets": "98870000", "totalCurrentAssets": "522888000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "1751000", "currentNetReceivables": "45013000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "853910000", "currentAccountsPayable": "28815000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "277610000", "totalShareholderEquity": "794087000", "capitalLeaseObligations": "54017000", "otherCurrentLiabilities": "201982000", "totalCurrentLiabilities": "256997000", "otherNonCurrentLiabilities": "68104000", "totalNonCurrentLiabilities": "325714000", "cashAndShortTermInvestments": "198654000", "commonStockSharesOutstanding": "49422000", "intangibleAssetsExcludingGoodwill": "39290000", "cashAndCashEquivalentsAtCarryingValue": "198654000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1836000", "profitLoss": "None", "dividendPayout": "2873000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-5882000", "operatingCashflow": "-3919000", "capitalExpenditures": "13714000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20399000", "cashflowFromInvestment": "-14287000", "stockBasedCompensation": "3695000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2873000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5011000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12342000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 320608000, "cost_of_revenue": 106145000, "gross_profit": 214463000, "research_and_development": null, "selling_general_admin": 98544000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 5865000, "depreciation_amortisation": 12342000, "ebitda": 18207000, "interest_expense": 4250000, "interest_income": null, "other_non_operating": null, "pretax_income": 2599000, "tax_provision": 763000, "effective_tax_rate": null, "net_income": 1836000, "net_income_continuing_ops": 1836000, "net_income_to_common": 1836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 198654000, "short_term_investments": 1751000, "net_receivables": 45013000, "inventory": 178600000, "other_current_assets": null, "total_current_assets": 522888000, "net_ppe": null, "goodwill": 83625000, "intangible_assets": 39290000, "goodwill_and_intangibles": 122915000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 853910000, "total_assets": 1376798000, "short_term_debt": 20000000, "accounts_payable": 28815000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 256997000, "long_term_debt": 203593000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 325714000, "total_liabilities": 582711000, "total_debt": 223593000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1859282000, "total_equity": 794087000, "shares_outstanding": 49422000, "operating_cash_flow": -3919000, "stock_based_compensation": 3695000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13714000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14287000, "dividends_paid": 2873000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20399000, "free_cash_flow": 9795000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "5865000", "ebitda": "18207000", "netIncome": "1836000", "grossProfit": "214463000", "depreciation": "None", "totalRevenue": "320608000", "costOfRevenue": "106145000", "interestIncome": "None", "incomeBeforeTax": "2599000", "interestExpense": "4250000", "operatingIncome": "5865000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "763000", "reportedCurrency": "USD", "netInterestIncome": "-4250000", "nonInterestIncome": "None", "operatingExpenses": "208598000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "106145000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12342000", "sellingGeneralAndAdministrative": "98544000", "netIncomeFromContinuingOperations": "1836000" }, "balance": { "goodwill": "83625000", "inventory": "178600000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1376798000", "longTermDebt": "203593000", "shortTermDebt": "20000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "39290000", "reportedCurrency": "USD", "retainedEarnings": "1859282000", "totalLiabilities": "582711000", "otherCurrentAssets": "98870000", "totalCurrentAssets": "522888000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "1751000", "currentNetReceivables": "45013000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "853910000", "currentAccountsPayable": "28815000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "277610000", "totalShareholderEquity": "794087000", "capitalLeaseObligations": "54017000", "otherCurrentLiabilities": "201982000", "totalCurrentLiabilities": "256997000", "otherNonCurrentLiabilities": "68104000", "totalNonCurrentLiabilities": "325714000", "cashAndShortTermInvestments": "198654000", "commonStockSharesOutstanding": "49422000", "intangibleAssetsExcludingGoodwill": "39290000", "cashAndCashEquivalentsAtCarryingValue": "198654000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1836000", "profitLoss": "None", "dividendPayout": "2873000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-5882000", "operatingCashflow": "-3919000", "capitalExpenditures": "13714000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20399000", "cashflowFromInvestment": "-14287000", "stockBasedCompensation": "3695000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2873000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5011000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12342000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "income_statement": { "revenue": 370320000, "cost_of_revenue": 108339000, "gross_profit": 261981000, "ebit": 23244000, "ebitda": 36156000, "pretax_income": 18191000, "tax_provision": 3700000, "net_income": 14491000, "net_income_to_common": 14491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 238630000, "total_current_assets": 547698000, "total_assets": 1405313000, "short_term_debt": 38440000, "long_term_debt": 204187000, "total_debt": 242627000, "total_liabilities": 600073000, "total_equity": 805240000, "shares_outstanding": 49912000, "goodwill_and_intangibles": 126239000 }, "cash_flow": { "operating_cash_flow": 16620999, "capital_expenditure": 10760000, "free_cash_flow": 27380999, "dividends_paid": 2906000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306521, "ticker_id": 2924, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23244000", "ebitda": "36156000", "netIncome": "14491000", "grossProfit": "261981000", "depreciation": "None", "totalRevenue": "370320000", "costOfRevenue": "108339000", "interestIncome": "3994000", "incomeBeforeTax": "18191000", "interestExpense": "3994000", "operatingIncome": "23244000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3700000", "reportedCurrency": "USD", "netInterestIncome": "-3994000", "nonInterestIncome": "None", "operatingExpenses": "238737000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108339000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12912000", "sellingGeneralAndAdministrative": "107395000", "netIncomeFromContinuingOperations": "14491000" }, "balance": { "goodwill": "83625000", "inventory": "183599000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1405313000", "longTermDebt": "204187000", "shortTermDebt": "38440000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "42614000", "reportedCurrency": "USD", "retainedEarnings": "1860319000", "totalLiabilities": "600073000", "otherCurrentAssets": "84714000", "totalCurrentAssets": "547698000", "currentLongTermDebt": "20000000", "longTermInvestments": "18745000", "shortTermInvestments": "1211000", "currentNetReceivables": "39544000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "857615000", "currentAccountsPayable": "26183000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "451189000", "shortLongTermDebtTotal": "364253000", "totalShareholderEquity": "805240000", "capitalLeaseObligations": "82426000", "otherCurrentLiabilities": "199110999", "totalCurrentLiabilities": "263733999", "otherNonCurrentLiabilities": "7132000", "totalNonCurrentLiabilities": "336339000", "cashAndShortTermInvestments": "238630000", "commonStockSharesOutstanding": "49912000", "intangibleAssetsExcludingGoodwill": "42614000", "cashAndCashEquivalentsAtCarryingValue": "238630000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14491000", "profitLoss": "None", "dividendPayout": "2906000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "884000", "operatingCashflow": "16620999", "capitalExpenditures": "10760000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18501000", "cashflowFromInvestment": "-9760000", "stockBasedCompensation": "3160000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2906000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10020000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12912000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 370320000, "cost_of_revenue": 108339000, "gross_profit": 261981000, "research_and_development": 10800000, "selling_general_admin": 107395000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23244000, "depreciation_amortisation": 12912000, "ebitda": 36156000, "interest_expense": 3994000, "interest_income": null, "other_non_operating": null, "pretax_income": 18191000, "tax_provision": 3700000, "effective_tax_rate": null, "net_income": 14491000, "net_income_continuing_ops": 14491000, "net_income_to_common": 14491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 238630000, "short_term_investments": 1211000, "net_receivables": 39544000, "inventory": 183599000, "other_current_assets": null, "total_current_assets": 547698000, "net_ppe": null, "goodwill": 83625000, "intangible_assets": 42614000, "goodwill_and_intangibles": 126239000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 857615000, "total_assets": 1405313000, "short_term_debt": 38440000, "accounts_payable": 26183000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 263733999, "long_term_debt": 204187000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 336339000, "total_liabilities": 600073000, "total_debt": 242627000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1860319000, "total_equity": 805240000, "shares_outstanding": 49912000, "operating_cash_flow": 16620999, "stock_based_compensation": 3160000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10760000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9760000, "dividends_paid": 2906000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18501000, "free_cash_flow": 27380999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23244000", "ebitda": "36156000", "netIncome": "14491000", "grossProfit": "261981000", "depreciation": "None", "totalRevenue": "370320000", "costOfRevenue": "108339000", "interestIncome": "3994000", "incomeBeforeTax": "18191000", "interestExpense": "3994000", "operatingIncome": "23244000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "3700000", "reportedCurrency": "USD", "netInterestIncome": "-3994000", "nonInterestIncome": "None", "operatingExpenses": "238737000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108339000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12912000", "sellingGeneralAndAdministrative": "107395000", "netIncomeFromContinuingOperations": "14491000" }, "balance": { "goodwill": "83625000", "inventory": "183599000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1405313000", "longTermDebt": "204187000", "shortTermDebt": "38440000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "42614000", "reportedCurrency": "USD", "retainedEarnings": "1860319000", "totalLiabilities": "600073000", "otherCurrentAssets": "84714000", "totalCurrentAssets": "547698000", "currentLongTermDebt": "20000000", "longTermInvestments": "18745000", "shortTermInvestments": "1211000", "currentNetReceivables": "39544000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "857615000", "currentAccountsPayable": "26183000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "451189000", "shortLongTermDebtTotal": "364253000", "totalShareholderEquity": "805240000", "capitalLeaseObligations": "82426000", "otherCurrentLiabilities": "199110999", "totalCurrentLiabilities": "263733999", "otherNonCurrentLiabilities": "7132000", "totalNonCurrentLiabilities": "336339000", "cashAndShortTermInvestments": "238630000", "commonStockSharesOutstanding": "49912000", "intangibleAssetsExcludingGoodwill": "42614000", "cashAndCashEquivalentsAtCarryingValue": "238630000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14491000", "profitLoss": "None", "dividendPayout": "2906000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "884000", "operatingCashflow": "16620999", "capitalExpenditures": "10760000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18501000", "cashflowFromInvestment": "-9760000", "stockBasedCompensation": "3160000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2906000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10020000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12912000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "income_statement": { "revenue": 364211000, "cost_of_revenue": 107488000, "gross_profit": 256723000, "ebit": 20139000, "ebitda": 32230000, "pretax_income": 15994000, "tax_provision": -1085000, "net_income": 17079000, "net_income_to_common": 17079000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 251787000, "total_current_assets": 548143000, "total_assets": 1424406000, "short_term_debt": 20000000, "long_term_debt": 209044000, "total_debt": 229044000, "total_liabilities": 624611000, "total_equity": 799795000, "shares_outstanding": 50310000, "goodwill_and_intangibles": 127823000 }, "cash_flow": { "operating_cash_flow": 27481000, "capital_expenditure": 9915000, "free_cash_flow": 37396000, "dividends_paid": 2962000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306523, "ticker_id": 2924, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20139000", "ebitda": "32230000", "netIncome": "17079000", "grossProfit": "256723000", "depreciation": "None", "totalRevenue": "364211000", "costOfRevenue": "107488000", "interestIncome": "4145000", "incomeBeforeTax": "15994000", "interestExpense": "4145000", "operatingIncome": "21642000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1085000", "reportedCurrency": "USD", "netInterestIncome": "-4145000", "nonInterestIncome": "None", "operatingExpenses": "235081000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107488000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12091000", "sellingGeneralAndAdministrative": "104817000", "netIncomeFromContinuingOperations": "17079000" }, "balance": { "goodwill": "83625000", "inventory": "178533000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1424406000", "longTermDebt": "209044000", "shortTermDebt": "20000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "44198000", "reportedCurrency": "USD", "retainedEarnings": "1848734000", "totalLiabilities": "624611000", "otherCurrentAssets": "67721000", "totalCurrentAssets": "548143000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "1210000", "currentNetReceivables": "48892000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "876262999", "currentAccountsPayable": "28523000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "455213000", "shortLongTermDebtTotal": "291426000", "totalShareholderEquity": "799795000", "capitalLeaseObligations": "62382000", "otherCurrentLiabilities": "198614000", "totalCurrentLiabilities": "254437000", "otherNonCurrentLiabilities": "98748000", "totalNonCurrentLiabilities": "370174000", "cashAndShortTermInvestments": "251787000", "commonStockSharesOutstanding": "50310000", "intangibleAssetsExcludingGoodwill": "44198000", "cashAndCashEquivalentsAtCarryingValue": "251787000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17079000", "profitLoss": "None", "dividendPayout": "2962000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "94000", "operatingCashflow": "27481000", "capitalExpenditures": "9915000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26876000", "cashflowFromInvestment": "-9915000", "stockBasedCompensation": "5819000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2962000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5037000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12091000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 364211000, "cost_of_revenue": 107488000, "gross_profit": 256723000, "research_and_development": null, "selling_general_admin": 104817000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20139000, "depreciation_amortisation": 12091000, "ebitda": 32230000, "interest_expense": 4145000, "interest_income": null, "other_non_operating": null, "pretax_income": 15994000, "tax_provision": -1085000, "effective_tax_rate": null, "net_income": 17079000, "net_income_continuing_ops": 17079000, "net_income_to_common": 17079000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 251787000, "short_term_investments": 1210000, "net_receivables": 48892000, "inventory": 178533000, "other_current_assets": null, "total_current_assets": 548143000, "net_ppe": null, "goodwill": 83625000, "intangible_assets": 44198000, "goodwill_and_intangibles": 127823000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 876262999, "total_assets": 1424406000, "short_term_debt": 20000000, "accounts_payable": 28523000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 254437000, "long_term_debt": 209044000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 370174000, "total_liabilities": 624611000, "total_debt": 229044000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1848734000, "total_equity": 799795000, "shares_outstanding": 50310000, "operating_cash_flow": 27481000, "stock_based_compensation": 5819000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9915000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9915000, "dividends_paid": 2962000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26876000, "free_cash_flow": 37396000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20139000", "ebitda": "32230000", "netIncome": "17079000", "grossProfit": "256723000", "depreciation": "None", "totalRevenue": "364211000", "costOfRevenue": "107488000", "interestIncome": "4145000", "incomeBeforeTax": "15994000", "interestExpense": "4145000", "operatingIncome": "21642000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-1085000", "reportedCurrency": "USD", "netInterestIncome": "-4145000", "nonInterestIncome": "None", "operatingExpenses": "235081000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107488000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12091000", "sellingGeneralAndAdministrative": "104817000", "netIncomeFromContinuingOperations": "17079000" }, "balance": { "goodwill": "83625000", "inventory": "178533000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1424406000", "longTermDebt": "209044000", "shortTermDebt": "20000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "44198000", "reportedCurrency": "USD", "retainedEarnings": "1848734000", "totalLiabilities": "624611000", "otherCurrentAssets": "67721000", "totalCurrentAssets": "548143000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "1210000", "currentNetReceivables": "48892000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "876262999", "currentAccountsPayable": "28523000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "455213000", "shortLongTermDebtTotal": "291426000", "totalShareholderEquity": "799795000", "capitalLeaseObligations": "62382000", "otherCurrentLiabilities": "198614000", "totalCurrentLiabilities": "254437000", "otherNonCurrentLiabilities": "98748000", "totalNonCurrentLiabilities": "370174000", "cashAndShortTermInvestments": "251787000", "commonStockSharesOutstanding": "50310000", "intangibleAssetsExcludingGoodwill": "44198000", "cashAndCashEquivalentsAtCarryingValue": "251787000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17079000", "profitLoss": "None", "dividendPayout": "2962000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "94000", "operatingCashflow": "27481000", "capitalExpenditures": "9915000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26876000", "cashflowFromInvestment": "-9915000", "stockBasedCompensation": "5819000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2962000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5037000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12091000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "income_statement": { "revenue": 386138000, "cost_of_revenue": 120405000, "gross_profit": 265733000, "ebit": 29937000, "ebitda": 42989000, "pretax_income": 27411000, "tax_provision": 6292000, "net_income": 21119000, "net_income_to_common": 21119000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 264159000, "total_current_assets": 571553000, "total_assets": 1443693000, "short_term_debt": 35000000, "long_term_debt": 213900000, "total_debt": 248900000, "total_liabilities": 655939000, "total_equity": 787754000, "shares_outstanding": 49499000, "goodwill_and_intangibles": 129562000 }, "cash_flow": { "operating_cash_flow": 35795000, "capital_expenditure": 18000, "free_cash_flow": 35813000, "dividends_paid": 2964000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306524, "ticker_id": 2924, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29937000", "ebitda": "42989000", "netIncome": "21119000", "grossProfit": "265733000", "depreciation": "None", "totalRevenue": "386138000", "costOfRevenue": "120405000", "interestIncome": "2526000", "incomeBeforeTax": "27411000", "interestExpense": "2526000", "operatingIncome": "30780000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "6292000", "reportedCurrency": "USD", "netInterestIncome": "-2526000", "nonInterestIncome": "None", "operatingExpenses": "234953000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120405000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13052000", "sellingGeneralAndAdministrative": "106725000", "netIncomeFromContinuingOperations": "21119000" }, "balance": { "goodwill": "83625000", "inventory": "180377000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1443693000", "longTermDebt": "213900000", "shortTermDebt": "35000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "45937000", "reportedCurrency": "USD", "retainedEarnings": "1834617000", "totalLiabilities": "655939000", "otherCurrentAssets": "67314000", "totalCurrentAssets": "571553000", "currentLongTermDebt": "35000000", "longTermInvestments": "None", "shortTermInvestments": "1211000", "currentNetReceivables": "59703000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "872140000", "currentAccountsPayable": "28734000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "451943000", "shortLongTermDebtTotal": "310737000", "totalShareholderEquity": "787754000", "capitalLeaseObligations": "61837000", "otherCurrentLiabilities": "212772000", "totalCurrentLiabilities": "283906000", "otherNonCurrentLiabilities": "96296000", "totalNonCurrentLiabilities": "372033000", "cashAndShortTermInvestments": "264159000", "commonStockSharesOutstanding": "49499000", "intangibleAssetsExcludingGoodwill": "45937000", "cashAndCashEquivalentsAtCarryingValue": "264159000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21119000", "profitLoss": "None", "dividendPayout": "2964000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "10941000", "operatingCashflow": "35795000", "capitalExpenditures": "18000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9268000", "cashflowFromInvestment": "8793000", "stockBasedCompensation": "5818000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2964000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "20000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13052000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 386138000, "cost_of_revenue": 120405000, "gross_profit": 265733000, "research_and_development": null, "selling_general_admin": 106725000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29937000, "depreciation_amortisation": 13052000, "ebitda": 42989000, "interest_expense": 2526000, "interest_income": null, "other_non_operating": null, "pretax_income": 27411000, "tax_provision": 6292000, "effective_tax_rate": null, "net_income": 21119000, "net_income_continuing_ops": 21119000, "net_income_to_common": 21119000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 264159000, "short_term_investments": 1211000, "net_receivables": 59703000, "inventory": 180377000, "other_current_assets": null, "total_current_assets": 571553000, "net_ppe": null, "goodwill": 83625000, "intangible_assets": 45937000, "goodwill_and_intangibles": 129562000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 872140000, "total_assets": 1443693000, "short_term_debt": 35000000, "accounts_payable": 28734000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 283906000, "long_term_debt": 213900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 372033000, "total_liabilities": 655939000, "total_debt": 248900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1834617000, "total_equity": 787754000, "shares_outstanding": 49499000, "operating_cash_flow": 35795000, "stock_based_compensation": 5818000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 8793000, "dividends_paid": 2964000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9268000, "free_cash_flow": 35813000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29937000", "ebitda": "42989000", "netIncome": "21119000", "grossProfit": "265733000", "depreciation": "None", "totalRevenue": "386138000", "costOfRevenue": "120405000", "interestIncome": "2526000", "incomeBeforeTax": "27411000", "interestExpense": "2526000", "operatingIncome": "30780000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "6292000", "reportedCurrency": "USD", "netInterestIncome": "-2526000", "nonInterestIncome": "None", "operatingExpenses": "234953000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "120405000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13052000", "sellingGeneralAndAdministrative": "106725000", "netIncomeFromContinuingOperations": "21119000" }, "balance": { "goodwill": "83625000", "inventory": "180377000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1443693000", "longTermDebt": "213900000", "shortTermDebt": "35000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "45937000", "reportedCurrency": "USD", "retainedEarnings": "1834617000", "totalLiabilities": "655939000", "otherCurrentAssets": "67314000", "totalCurrentAssets": "571553000", "currentLongTermDebt": "35000000", "longTermInvestments": "None", "shortTermInvestments": "1211000", "currentNetReceivables": "59703000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "872140000", "currentAccountsPayable": "28734000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "451943000", "shortLongTermDebtTotal": "310737000", "totalShareholderEquity": "787754000", "capitalLeaseObligations": "61837000", "otherCurrentLiabilities": "212772000", "totalCurrentLiabilities": "283906000", "otherNonCurrentLiabilities": "96296000", "totalNonCurrentLiabilities": "372033000", "cashAndShortTermInvestments": "264159000", "commonStockSharesOutstanding": "49499000", "intangibleAssetsExcludingGoodwill": "45937000", "cashAndCashEquivalentsAtCarryingValue": "264159000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21119000", "profitLoss": "None", "dividendPayout": "2964000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "10941000", "operatingCashflow": "35795000", "capitalExpenditures": "18000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "9268000", "cashflowFromInvestment": "8793000", "stockBasedCompensation": "5818000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2964000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "20000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13052000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "income_statement": { "revenue": 364490000, "cost_of_revenue": 117529000, "gross_profit": 246961000, "ebit": 137884000, "ebitda": 152090000, "pretax_income": 134601000, "tax_provision": 27086000, "net_income": 107515000, "net_income_to_common": 107515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 203770000, "total_current_assets": 524857000, "total_assets": 1391411000, "short_term_debt": 20000000, "long_term_debt": 218757000, "total_debt": 238757000, "total_liabilities": 637442000, "total_equity": 753969000, "shares_outstanding": 50328000, "goodwill_and_intangibles": 131179000 }, "cash_flow": { "operating_cash_flow": 389000, "capital_expenditure": 13584000, "free_cash_flow": 13973000, "dividends_paid": 3002000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306525, "ticker_id": 2924, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "137884000", "ebitda": "152090000", "netIncome": "107515000", "grossProfit": "246961000", "depreciation": "None", "totalRevenue": "364490000", "costOfRevenue": "117529000", "interestIncome": "31383000", "incomeBeforeTax": "134601000", "interestExpense": "3283000", "operatingIncome": "-9903000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "27086000", "reportedCurrency": "USD", "netInterestIncome": "-3283000", "nonInterestIncome": "None", "operatingExpenses": "256864000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117529000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14206000", "sellingGeneralAndAdministrative": "113204000", "netIncomeFromContinuingOperations": "107515000" }, "balance": { "goodwill": "83625000", "inventory": "188776000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1391411000", "longTermDebt": "218757000", "shortTermDebt": "20000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "47554000", "reportedCurrency": "USD", "retainedEarnings": "1816462000", "totalLiabilities": "637442000", "otherCurrentAssets": "65954000", "totalCurrentAssets": "524857000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "9781000", "currentNetReceivables": "56576000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "866554000", "currentAccountsPayable": "33590000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "459456000", "shortLongTermDebtTotal": "300706000", "totalShareholderEquity": "753969000", "capitalLeaseObligations": "61949000", "otherCurrentLiabilities": "206710000", "totalCurrentLiabilities": "260300000", "otherNonCurrentLiabilities": "96436000", "totalNonCurrentLiabilities": "377142000", "cashAndShortTermInvestments": "203770000", "commonStockSharesOutstanding": "50328000", "intangibleAssetsExcludingGoodwill": "47554000", "cashAndCashEquivalentsAtCarryingValue": "203770000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107515000", "profitLoss": "None", "dividendPayout": "3002000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-32000", "operatingCashflow": "389000", "capitalExpenditures": "13584000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-166295000", "cashflowFromInvestment": "181544000", "stockBasedCompensation": "9308000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3002000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5012000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14206000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 364490000, "cost_of_revenue": 117529000, "gross_profit": 246961000, "research_and_development": null, "selling_general_admin": 113204000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 137884000, "depreciation_amortisation": 14206000, "ebitda": 152090000, "interest_expense": 3283000, "interest_income": null, "other_non_operating": null, "pretax_income": 134601000, "tax_provision": 27086000, "effective_tax_rate": null, "net_income": 107515000, "net_income_continuing_ops": 107515000, "net_income_to_common": 107515000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 203770000, "short_term_investments": 9781000, "net_receivables": 56576000, "inventory": 188776000, "other_current_assets": null, "total_current_assets": 524857000, "net_ppe": null, "goodwill": 83625000, "intangible_assets": 47554000, "goodwill_and_intangibles": 131179000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 866554000, "total_assets": 1391411000, "short_term_debt": 20000000, "accounts_payable": 33590000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 260300000, "long_term_debt": 218757000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 377142000, "total_liabilities": 637442000, "total_debt": 238757000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1816462000, "total_equity": 753969000, "shares_outstanding": 50328000, "operating_cash_flow": 389000, "stock_based_compensation": 9308000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13584000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 181544000, "dividends_paid": 3002000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -166295000, "free_cash_flow": 13973000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "137884000", "ebitda": "152090000", "netIncome": "107515000", "grossProfit": "246961000", "depreciation": "None", "totalRevenue": "364490000", "costOfRevenue": "117529000", "interestIncome": "31383000", "incomeBeforeTax": "134601000", "interestExpense": "3283000", "operatingIncome": "-9903000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "27086000", "reportedCurrency": "USD", "netInterestIncome": "-3283000", "nonInterestIncome": "None", "operatingExpenses": "256864000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "117529000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14206000", "sellingGeneralAndAdministrative": "113204000", "netIncomeFromContinuingOperations": "107515000" }, "balance": { "goodwill": "83625000", "inventory": "188776000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1391411000", "longTermDebt": "218757000", "shortTermDebt": "20000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "47554000", "reportedCurrency": "USD", "retainedEarnings": "1816462000", "totalLiabilities": "637442000", "otherCurrentAssets": "65954000", "totalCurrentAssets": "524857000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "9781000", "currentNetReceivables": "56576000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "866554000", "currentAccountsPayable": "33590000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "459456000", "shortLongTermDebtTotal": "300706000", "totalShareholderEquity": "753969000", "capitalLeaseObligations": "61949000", "otherCurrentLiabilities": "206710000", "totalCurrentLiabilities": "260300000", "otherNonCurrentLiabilities": "96436000", "totalNonCurrentLiabilities": "377142000", "cashAndShortTermInvestments": "203770000", "commonStockSharesOutstanding": "50328000", "intangibleAssetsExcludingGoodwill": "47554000", "cashAndCashEquivalentsAtCarryingValue": "203770000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107515000", "profitLoss": "None", "dividendPayout": "3002000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-32000", "operatingCashflow": "389000", "capitalExpenditures": "13584000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-166295000", "cashflowFromInvestment": "181544000", "stockBasedCompensation": "9308000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3002000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5012000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14206000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "income_statement": { "revenue": 445552000, "cost_of_revenue": 166405000, "gross_profit": 279147000, "ebit": -51938000, "ebitda": -35489000, "pretax_income": -57802000, "tax_provision": -21697000, "net_income": -36105000, "net_income_to_common": -36105000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186883000, "total_current_assets": 538599000, "total_assets": 1468914000, "short_term_debt": 47922000, "long_term_debt": 363613000, "total_debt": 411535000, "total_liabilities": 817459000, "total_equity": 651455000, "shares_outstanding": 49712000, "goodwill_and_intangibles": 157903000 }, "cash_flow": { "operating_cash_flow": 25785000, "capital_expenditure": 12583000, "free_cash_flow": 38368000, "dividends_paid": 2983000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306526, "ticker_id": 2924, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-51938000", "ebitda": "-35489000", "netIncome": "-36105000", "grossProfit": "279147000", "depreciation": "None", "totalRevenue": "445552000", "costOfRevenue": "166405000", "interestIncome": "5864000", "incomeBeforeTax": "-57802000", "interestExpense": "5864000", "operatingIncome": "-53081000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-21697000", "reportedCurrency": "USD", "netInterestIncome": "-5864000", "nonInterestIncome": "None", "operatingExpenses": "332228000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "166405000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16449000", "sellingGeneralAndAdministrative": "120930000", "netIncomeFromContinuingOperations": "-36105000" }, "balance": { "goodwill": "83625000", "inventory": "190242000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1468914000", "longTermDebt": "363613000", "shortTermDebt": "47922000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "74278000", "reportedCurrency": "USD", "retainedEarnings": "1711949000", "totalLiabilities": "817459000", "otherCurrentAssets": "99579000", "totalCurrentAssets": "538599000", "currentLongTermDebt": "30000000", "longTermInvestments": "39590000", "shortTermInvestments": "11111000", "currentNetReceivables": "50784000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "930315000", "currentAccountsPayable": "34880000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "452200000", "shortLongTermDebtTotal": "478225000", "totalShareholderEquity": "651455000", "capitalLeaseObligations": "84612000", "otherCurrentLiabilities": "175977000", "totalCurrentLiabilities": "296607000", "otherNonCurrentLiabilities": "7478000", "totalNonCurrentLiabilities": "520852000", "cashAndShortTermInvestments": "186883000", "commonStockSharesOutstanding": "49712000", "intangibleAssetsExcludingGoodwill": "74278000", "cashAndCashEquivalentsAtCarryingValue": "186883000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36105000", "profitLoss": "None", "dividendPayout": "2983000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "5370000", "operatingCashflow": "25785000", "capitalExpenditures": "12583000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43626000", "cashflowFromInvestment": "-13622000", "stockBasedCompensation": "3445000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2983000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16449000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 445552000, "cost_of_revenue": 166405000, "gross_profit": 279147000, "research_and_development": 13000000, "selling_general_admin": 120930000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -51938000, "depreciation_amortisation": 16449000, "ebitda": -35489000, "interest_expense": 5864000, "interest_income": null, "other_non_operating": null, "pretax_income": -57802000, "tax_provision": -21697000, "effective_tax_rate": null, "net_income": -36105000, "net_income_continuing_ops": -36105000, "net_income_to_common": -36105000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 186883000, "short_term_investments": 11111000, "net_receivables": 50784000, "inventory": 190242000, "other_current_assets": null, "total_current_assets": 538599000, "net_ppe": null, "goodwill": 83625000, "intangible_assets": 74278000, "goodwill_and_intangibles": 157903000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 930315000, "total_assets": 1468914000, "short_term_debt": 47922000, "accounts_payable": 34880000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 296607000, "long_term_debt": 363613000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 520852000, "total_liabilities": 817459000, "total_debt": 411535000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1711949000, "total_equity": 651455000, "shares_outstanding": 49712000, "operating_cash_flow": 25785000, "stock_based_compensation": 3445000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12583000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13622000, "dividends_paid": 2983000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43626000, "free_cash_flow": 38368000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-51938000", "ebitda": "-35489000", "netIncome": "-36105000", "grossProfit": "279147000", "depreciation": "None", "totalRevenue": "445552000", "costOfRevenue": "166405000", "interestIncome": "5864000", "incomeBeforeTax": "-57802000", "interestExpense": "5864000", "operatingIncome": "-53081000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-21697000", "reportedCurrency": "USD", "netInterestIncome": "-5864000", "nonInterestIncome": "None", "operatingExpenses": "332228000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "166405000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16449000", "sellingGeneralAndAdministrative": "120930000", "netIncomeFromContinuingOperations": "-36105000" }, "balance": { "goodwill": "83625000", "inventory": "190242000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1468914000", "longTermDebt": "363613000", "shortTermDebt": "47922000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "74278000", "reportedCurrency": "USD", "retainedEarnings": "1711949000", "totalLiabilities": "817459000", "otherCurrentAssets": "99579000", "totalCurrentAssets": "538599000", "currentLongTermDebt": "30000000", "longTermInvestments": "39590000", "shortTermInvestments": "11111000", "currentNetReceivables": "50784000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "930315000", "currentAccountsPayable": "34880000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "452200000", "shortLongTermDebtTotal": "478225000", "totalShareholderEquity": "651455000", "capitalLeaseObligations": "84612000", "otherCurrentLiabilities": "175977000", "totalCurrentLiabilities": "296607000", "otherNonCurrentLiabilities": "7478000", "totalNonCurrentLiabilities": "520852000", "cashAndShortTermInvestments": "186883000", "commonStockSharesOutstanding": "49712000", "intangibleAssetsExcludingGoodwill": "74278000", "cashAndCashEquivalentsAtCarryingValue": "186883000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36105000", "profitLoss": "None", "dividendPayout": "2983000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "5370000", "operatingCashflow": "25785000", "capitalExpenditures": "12583000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43626000", "cashflowFromInvestment": "-13622000", "stockBasedCompensation": "3445000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2983000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16449000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "income_statement": { "revenue": 430145000, "cost_of_revenue": 128682000, "gross_profit": 301463000, "ebit": 19798000, "ebitda": 37119000, "pretax_income": 13298000, "tax_provision": 4996000, "net_income": 8302000, "net_income_to_common": 8302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 227751000, "total_current_assets": 653371000, "total_assets": 1582895000, "short_term_debt": 60000000, "long_term_debt": 373470000, "total_debt": 433470000, "total_liabilities": 876020000, "total_equity": 706875000, "shares_outstanding": 49733000, "goodwill_and_intangibles": 185151000 }, "cash_flow": { "operating_cash_flow": 31432000, "capital_expenditure": 8596000, "free_cash_flow": 40028000, "dividends_paid": 2983000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306528, "ticker_id": 2924, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19798000", "ebitda": "37119000", "netIncome": "8302000", "grossProfit": "301463000", "depreciation": "None", "totalRevenue": "430145000", "costOfRevenue": "128682000", "interestIncome": "6500000", "incomeBeforeTax": "13298000", "interestExpense": "6500000", "operatingIncome": "18231000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4996000", "reportedCurrency": "USD", "netInterestIncome": "-6500000", "nonInterestIncome": "None", "operatingExpenses": "283232000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128682000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17321000", "sellingGeneralAndAdministrative": "115620000", "netIncomeFromContinuingOperations": "8302000" }, "balance": { "goodwill": "99885000", "inventory": "247789000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1582895000", "longTermDebt": "373470000", "shortTermDebt": "60000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "85266000", "reportedCurrency": "USD", "retainedEarnings": "1751037000", "totalLiabilities": "876020000", "otherCurrentAssets": "98942000", "totalCurrentAssets": "653371000", "currentLongTermDebt": "60000000", "longTermInvestments": "None", "shortTermInvestments": "10077000", "currentNetReceivables": "68812000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "929524000", "currentAccountsPayable": "32736000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "496223000", "shortLongTermDebtTotal": "501821000", "totalShareholderEquity": "706875000", "capitalLeaseObligations": "68351000", "otherCurrentLiabilities": "246615000", "totalCurrentLiabilities": "339351000", "otherNonCurrentLiabilities": "94848000", "totalNonCurrentLiabilities": "536669000", "cashAndShortTermInvestments": "227751000", "commonStockSharesOutstanding": "49733000", "intangibleAssetsExcludingGoodwill": "85266000", "cashAndCashEquivalentsAtCarryingValue": "227751000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8302000", "profitLoss": "None", "dividendPayout": "2983000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "2012000", "operatingCashflow": "31432000", "capitalExpenditures": "8596000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28778000", "cashflowFromInvestment": "-6547000", "stockBasedCompensation": "3490000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2983000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17321000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 430145000, "cost_of_revenue": 128682000, "gross_profit": 301463000, "research_and_development": null, "selling_general_admin": 115620000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19798000, "depreciation_amortisation": 17321000, "ebitda": 37119000, "interest_expense": 6500000, "interest_income": null, "other_non_operating": null, "pretax_income": 13298000, "tax_provision": 4996000, "effective_tax_rate": null, "net_income": 8302000, "net_income_continuing_ops": 8302000, "net_income_to_common": 8302000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 227751000, "short_term_investments": 10077000, "net_receivables": 68812000, "inventory": 247789000, "other_current_assets": null, "total_current_assets": 653371000, "net_ppe": null, "goodwill": 99885000, "intangible_assets": 85266000, "goodwill_and_intangibles": 185151000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 929524000, "total_assets": 1582895000, "short_term_debt": 60000000, "accounts_payable": 32736000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 339351000, "long_term_debt": 373470000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 536669000, "total_liabilities": 876020000, "total_debt": 433470000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1751037000, "total_equity": 706875000, "shares_outstanding": 49733000, "operating_cash_flow": 31432000, "stock_based_compensation": 3490000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8596000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6547000, "dividends_paid": 2983000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28778000, "free_cash_flow": 40028000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19798000", "ebitda": "37119000", "netIncome": "8302000", "grossProfit": "301463000", "depreciation": "None", "totalRevenue": "430145000", "costOfRevenue": "128682000", "interestIncome": "6500000", "incomeBeforeTax": "13298000", "interestExpense": "6500000", "operatingIncome": "18231000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4996000", "reportedCurrency": "USD", "netInterestIncome": "-6500000", "nonInterestIncome": "None", "operatingExpenses": "283232000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "128682000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17321000", "sellingGeneralAndAdministrative": "115620000", "netIncomeFromContinuingOperations": "8302000" }, "balance": { "goodwill": "99885000", "inventory": "247789000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1582895000", "longTermDebt": "373470000", "shortTermDebt": "60000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "85266000", "reportedCurrency": "USD", "retainedEarnings": "1751037000", "totalLiabilities": "876020000", "otherCurrentAssets": "98942000", "totalCurrentAssets": "653371000", "currentLongTermDebt": "60000000", "longTermInvestments": "None", "shortTermInvestments": "10077000", "currentNetReceivables": "68812000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "929524000", "currentAccountsPayable": "32736000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "496223000", "shortLongTermDebtTotal": "501821000", "totalShareholderEquity": "706875000", "capitalLeaseObligations": "68351000", "otherCurrentLiabilities": "246615000", "totalCurrentLiabilities": "339351000", "otherNonCurrentLiabilities": "94848000", "totalNonCurrentLiabilities": "536669000", "cashAndShortTermInvestments": "227751000", "commonStockSharesOutstanding": "49733000", "intangibleAssetsExcludingGoodwill": "85266000", "cashAndCashEquivalentsAtCarryingValue": "227751000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8302000", "profitLoss": "None", "dividendPayout": "2983000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "2012000", "operatingCashflow": "31432000", "capitalExpenditures": "8596000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28778000", "cashflowFromInvestment": "-6547000", "stockBasedCompensation": "3490000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2983000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-53000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17321000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "income_statement": { "revenue": 439081000, "cost_of_revenue": 131904000, "gross_profit": 307177000, "ebit": -124928000, "ebitda": -107325000, "pretax_income": -131648000, "tax_provision": -13390000, "net_income": -118258000, "net_income_to_common": -118258000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 224250000, "total_current_assets": 654406000, "total_assets": 1585972000, "short_term_debt": 30000000, "long_term_debt": 428327000, "total_debt": 458327000, "total_liabilities": 899808000, "total_equity": 686164000, "shares_outstanding": 49688000, "goodwill_and_intangibles": 188349000 }, "cash_flow": { "operating_cash_flow": 51207000, "capital_expenditure": 8123000, "free_cash_flow": 59330000, "dividends_paid": 2982000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306529, "ticker_id": 2924, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-124928000", "ebitda": "-107325000", "netIncome": "-118258000", "grossProfit": "307177000", "depreciation": "None", "totalRevenue": "439081000", "costOfRevenue": "131904000", "interestIncome": "None", "incomeBeforeTax": "-131648000", "interestExpense": "6720000", "operatingIncome": "-125557000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-13390000", "reportedCurrency": "USD", "netInterestIncome": "-6720000", "nonInterestIncome": "None", "operatingExpenses": "432734000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131904000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17603000", "sellingGeneralAndAdministrative": "117921000", "netIncomeFromContinuingOperations": "-118258000" }, "balance": { "goodwill": "99885000", "inventory": "243994000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1585972000", "longTermDebt": "428327000", "shortTermDebt": "30000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "88464000", "reportedCurrency": "USD", "retainedEarnings": "1745718000", "totalLiabilities": "899808000", "otherCurrentAssets": "105937000", "totalCurrentAssets": "654406000", "currentLongTermDebt": "30000000", "longTermInvestments": "None", "shortTermInvestments": "8671000", "currentNetReceivables": "71554000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "931566000", "currentAccountsPayable": "36305000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "528645000", "totalShareholderEquity": "686164000", "capitalLeaseObligations": "70318000", "otherCurrentLiabilities": "242288000", "totalCurrentLiabilities": "308593000", "otherNonCurrentLiabilities": "92570000", "totalNonCurrentLiabilities": "591215000", "cashAndShortTermInvestments": "224250000", "commonStockSharesOutstanding": "49688000", "intangibleAssetsExcludingGoodwill": "88464000", "cashAndCashEquivalentsAtCarryingValue": "224250000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-118258000", "profitLoss": "None", "dividendPayout": "2982000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "15937000", "operatingCashflow": "51207000", "capitalExpenditures": "8123000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28817000", "cashflowFromInvestment": "-8531000", "stockBasedCompensation": "3646000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2982000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17603000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 439081000, "cost_of_revenue": 131904000, "gross_profit": 307177000, "research_and_development": null, "selling_general_admin": 117921000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -124928000, "depreciation_amortisation": 17603000, "ebitda": -107325000, "interest_expense": 6720000, "interest_income": null, "other_non_operating": null, "pretax_income": -131648000, "tax_provision": -13390000, "effective_tax_rate": null, "net_income": -118258000, "net_income_continuing_ops": -118258000, "net_income_to_common": -118258000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 224250000, "short_term_investments": 8671000, "net_receivables": 71554000, "inventory": 243994000, "other_current_assets": null, "total_current_assets": 654406000, "net_ppe": null, "goodwill": 99885000, "intangible_assets": 88464000, "goodwill_and_intangibles": 188349000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 931566000, "total_assets": 1585972000, "short_term_debt": 30000000, "accounts_payable": 36305000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 308593000, "long_term_debt": 428327000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 591215000, "total_liabilities": 899808000, "total_debt": 458327000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1745718000, "total_equity": 686164000, "shares_outstanding": 49688000, "operating_cash_flow": 51207000, "stock_based_compensation": 3646000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8123000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8531000, "dividends_paid": 2982000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28817000, "free_cash_flow": 59330000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-124928000", "ebitda": "-107325000", "netIncome": "-118258000", "grossProfit": "307177000", "depreciation": "None", "totalRevenue": "439081000", "costOfRevenue": "131904000", "interestIncome": "None", "incomeBeforeTax": "-131648000", "interestExpense": "6720000", "operatingIncome": "-125557000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-13390000", "reportedCurrency": "USD", "netInterestIncome": "-6720000", "nonInterestIncome": "None", "operatingExpenses": "432734000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "131904000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17603000", "sellingGeneralAndAdministrative": "117921000", "netIncomeFromContinuingOperations": "-118258000" }, "balance": { "goodwill": "99885000", "inventory": "243994000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1585972000", "longTermDebt": "428327000", "shortTermDebt": "30000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "88464000", "reportedCurrency": "USD", "retainedEarnings": "1745718000", "totalLiabilities": "899808000", "otherCurrentAssets": "105937000", "totalCurrentAssets": "654406000", "currentLongTermDebt": "30000000", "longTermInvestments": "None", "shortTermInvestments": "8671000", "currentNetReceivables": "71554000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "931566000", "currentAccountsPayable": "36305000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "528645000", "totalShareholderEquity": "686164000", "capitalLeaseObligations": "70318000", "otherCurrentLiabilities": "242288000", "totalCurrentLiabilities": "308593000", "otherNonCurrentLiabilities": "92570000", "totalNonCurrentLiabilities": "591215000", "cashAndShortTermInvestments": "224250000", "commonStockSharesOutstanding": "49688000", "intangibleAssetsExcludingGoodwill": "88464000", "cashAndCashEquivalentsAtCarryingValue": "224250000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-118258000", "profitLoss": "None", "dividendPayout": "2982000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "15937000", "operatingCashflow": "51207000", "capitalExpenditures": "8123000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28817000", "cashflowFromInvestment": "-8531000", "stockBasedCompensation": "3646000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2982000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-60000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17603000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "income_statement": { "revenue": 417306000, "cost_of_revenue": 123242000, "gross_profit": 294064000, "ebit": 8426000, "ebitda": 26863000, "pretax_income": 1101000, "tax_provision": 1634000, "net_income": -533000, "net_income_to_common": -533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 212532000, "total_current_assets": 647260000, "total_assets": 1741915000, "short_term_debt": 30000000, "long_term_debt": 453183000, "total_debt": 483183000, "total_liabilities": 931709000, "total_equity": 810206000, "shares_outstanding": 49538000, "goodwill_and_intangibles": 332701000 }, "cash_flow": { "operating_cash_flow": 3318000, "capital_expenditure": 12281000, "free_cash_flow": 15599000, "dividends_paid": 2979000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306530, "ticker_id": 2924, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8426000", "ebitda": "26863000", "netIncome": "-533000", "grossProfit": "294064000", "depreciation": "None", "totalRevenue": "417306000", "costOfRevenue": "123242000", "interestIncome": "None", "incomeBeforeTax": "1101000", "interestExpense": "7325000", "operatingIncome": "8822000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1634000", "reportedCurrency": "USD", "netInterestIncome": "-7325000", "nonInterestIncome": "None", "operatingExpenses": "285242000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123242000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18437000", "sellingGeneralAndAdministrative": "124566000", "netIncomeFromContinuingOperations": "-533000" }, "balance": { "goodwill": "230768000", "inventory": "265100000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1741915000", "longTermDebt": "453183000", "shortTermDebt": "30000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "101933000", "reportedCurrency": "USD", "retainedEarnings": "1866958000", "totalLiabilities": "931709000", "otherCurrentAssets": "93913000", "totalCurrentAssets": "647260000", "currentLongTermDebt": "30000000", "longTermInvestments": "None", "shortTermInvestments": "8674000", "currentNetReceivables": "67041000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1094655000", "currentAccountsPayable": "32237000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "557381000", "totalShareholderEquity": "810206000", "capitalLeaseObligations": "74198000", "otherCurrentLiabilities": "247068000", "totalCurrentLiabilities": "309305000", "otherNonCurrentLiabilities": "95023000", "totalNonCurrentLiabilities": "622404000", "cashAndShortTermInvestments": "212532000", "commonStockSharesOutstanding": "49538000", "intangibleAssetsExcludingGoodwill": "101933000", "cashAndCashEquivalentsAtCarryingValue": "212532000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-533000", "profitLoss": "None", "dividendPayout": "2979000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "6999000", "operatingCashflow": "3318000", "capitalExpenditures": "12281000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31955000", "cashflowFromInvestment": "-9262000", "stockBasedCompensation": "4242000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2979000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1891000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18437000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 417306000, "cost_of_revenue": 123242000, "gross_profit": 294064000, "research_and_development": null, "selling_general_admin": 124566000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8426000, "depreciation_amortisation": 18437000, "ebitda": 26863000, "interest_expense": 7325000, "interest_income": null, "other_non_operating": null, "pretax_income": 1101000, "tax_provision": 1634000, "effective_tax_rate": null, "net_income": -533000, "net_income_continuing_ops": -533000, "net_income_to_common": -533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 212532000, "short_term_investments": 8674000, "net_receivables": 67041000, "inventory": 265100000, "other_current_assets": null, "total_current_assets": 647260000, "net_ppe": null, "goodwill": 230768000, "intangible_assets": 101933000, "goodwill_and_intangibles": 332701000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1094655000, "total_assets": 1741915000, "short_term_debt": 30000000, "accounts_payable": 32237000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 309305000, "long_term_debt": 453183000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 622404000, "total_liabilities": 931709000, "total_debt": 483183000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1866958000, "total_equity": 810206000, "shares_outstanding": 49538000, "operating_cash_flow": 3318000, "stock_based_compensation": 4242000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12281000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9262000, "dividends_paid": 2979000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31955000, "free_cash_flow": 15599000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8426000", "ebitda": "26863000", "netIncome": "-533000", "grossProfit": "294064000", "depreciation": "None", "totalRevenue": "417306000", "costOfRevenue": "123242000", "interestIncome": "None", "incomeBeforeTax": "1101000", "interestExpense": "7325000", "operatingIncome": "8822000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1634000", "reportedCurrency": "USD", "netInterestIncome": "-7325000", "nonInterestIncome": "None", "operatingExpenses": "285242000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "123242000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18437000", "sellingGeneralAndAdministrative": "124566000", "netIncomeFromContinuingOperations": "-533000" }, "balance": { "goodwill": "230768000", "inventory": "265100000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1741915000", "longTermDebt": "453183000", "shortTermDebt": "30000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "101933000", "reportedCurrency": "USD", "retainedEarnings": "1866958000", "totalLiabilities": "931709000", "otherCurrentAssets": "93913000", "totalCurrentAssets": "647260000", "currentLongTermDebt": "30000000", "longTermInvestments": "None", "shortTermInvestments": "8674000", "currentNetReceivables": "67041000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1094655000", "currentAccountsPayable": "32237000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "557381000", "totalShareholderEquity": "810206000", "capitalLeaseObligations": "74198000", "otherCurrentLiabilities": "247068000", "totalCurrentLiabilities": "309305000", "otherNonCurrentLiabilities": "95023000", "totalNonCurrentLiabilities": "622404000", "cashAndShortTermInvestments": "212532000", "commonStockSharesOutstanding": "49538000", "intangibleAssetsExcludingGoodwill": "101933000", "cashAndCashEquivalentsAtCarryingValue": "212532000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-533000", "profitLoss": "None", "dividendPayout": "2979000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "6999000", "operatingCashflow": "3318000", "capitalExpenditures": "12281000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31955000", "cashflowFromInvestment": "-9262000", "stockBasedCompensation": "4242000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2979000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1891000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18437000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "income_statement": { "revenue": 488640000, "cost_of_revenue": 136215000, "gross_profit": 352425000, "ebit": 9328000, "ebitda": 26589000, "pretax_income": 9328000, "tax_provision": 2046000, "net_income": 7282000, "net_income_to_common": 7282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 256057000, "total_current_assets": 701871000, "total_assets": 1808626000, "short_term_debt": 48898000, "long_term_debt": 478040000, "total_debt": 526938000, "total_liabilities": 986658000, "total_equity": 821968000, "shares_outstanding": 49479000, "goodwill_and_intangibles": 313426000 }, "cash_flow": { "operating_cash_flow": 54167000, "capital_expenditure": 20385000, "free_cash_flow": 74552000, "dividends_paid": 19269000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306531, "ticker_id": 2924, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9328000", "ebitda": "26589000", "netIncome": "7282000", "grossProfit": "352425000", "depreciation": "None", "totalRevenue": "488640000", "costOfRevenue": "136215000", "interestIncome": "None", "incomeBeforeTax": "9328000", "interestExpense": "1476000", "operatingIncome": "16063000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2046000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "336362000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136215000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17261000", "sellingGeneralAndAdministrative": "145033000", "netIncomeFromContinuingOperations": "7282000" }, "balance": { "goodwill": "218166000", "inventory": "279978000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1808626000", "longTermDebt": "478040000", "shortTermDebt": "48898000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "95260000", "reportedCurrency": "USD", "retainedEarnings": "1870470000", "totalLiabilities": "986658000", "otherCurrentAssets": "95382000", "totalCurrentAssets": "701871000", "currentLongTermDebt": "25000000", "longTermInvestments": "36374000", "shortTermInvestments": "11759000", "currentNetReceivables": "58695000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1106755000", "currentAccountsPayable": "43113000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "607330000", "totalShareholderEquity": "821968000", "capitalLeaseObligations": "104290000", "otherCurrentLiabilities": "195277000", "totalCurrentLiabilities": "328871000", "otherNonCurrentLiabilities": "8950000", "totalNonCurrentLiabilities": "657787000", "cashAndShortTermInvestments": "256057000", "commonStockSharesOutstanding": "49479000", "intangibleAssetsExcludingGoodwill": "95260000", "cashAndCashEquivalentsAtCarryingValue": "256057000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7282000", "profitLoss": "None", "dividendPayout": "19269000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "12679000", "operatingCashflow": "54167000", "capitalExpenditures": "20385000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20265000", "cashflowFromInvestment": "-15398000", "stockBasedCompensation": "3118000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19269000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-180000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17261000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 488640000, "cost_of_revenue": 136215000, "gross_profit": 352425000, "research_and_development": 22600000, "selling_general_admin": 145033000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9328000, "depreciation_amortisation": 17261000, "ebitda": 26589000, "interest_expense": 1476000, "interest_income": null, "other_non_operating": null, "pretax_income": 9328000, "tax_provision": 2046000, "effective_tax_rate": null, "net_income": 7282000, "net_income_continuing_ops": 7282000, "net_income_to_common": 7282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 256057000, "short_term_investments": 11759000, "net_receivables": 58695000, "inventory": 279978000, "other_current_assets": null, "total_current_assets": 701871000, "net_ppe": null, "goodwill": 218166000, "intangible_assets": 95260000, "goodwill_and_intangibles": 313426000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1106755000, "total_assets": 1808626000, "short_term_debt": 48898000, "accounts_payable": 43113000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 328871000, "long_term_debt": 478040000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 657787000, "total_liabilities": 986658000, "total_debt": 526938000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1870470000, "total_equity": 821968000, "shares_outstanding": 49479000, "operating_cash_flow": 54167000, "stock_based_compensation": 3118000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20385000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15398000, "dividends_paid": 19269000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20265000, "free_cash_flow": 74552000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9328000", "ebitda": "26589000", "netIncome": "7282000", "grossProfit": "352425000", "depreciation": "None", "totalRevenue": "488640000", "costOfRevenue": "136215000", "interestIncome": "None", "incomeBeforeTax": "9328000", "interestExpense": "1476000", "operatingIncome": "16063000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2046000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "336362000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136215000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17261000", "sellingGeneralAndAdministrative": "145033000", "netIncomeFromContinuingOperations": "7282000" }, "balance": { "goodwill": "218166000", "inventory": "279978000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1808626000", "longTermDebt": "478040000", "shortTermDebt": "48898000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "95260000", "reportedCurrency": "USD", "retainedEarnings": "1870470000", "totalLiabilities": "986658000", "otherCurrentAssets": "95382000", "totalCurrentAssets": "701871000", "currentLongTermDebt": "25000000", "longTermInvestments": "36374000", "shortTermInvestments": "11759000", "currentNetReceivables": "58695000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1106755000", "currentAccountsPayable": "43113000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "607330000", "totalShareholderEquity": "821968000", "capitalLeaseObligations": "104290000", "otherCurrentLiabilities": "195277000", "totalCurrentLiabilities": "328871000", "otherNonCurrentLiabilities": "8950000", "totalNonCurrentLiabilities": "657787000", "cashAndShortTermInvestments": "256057000", "commonStockSharesOutstanding": "49479000", "intangibleAssetsExcludingGoodwill": "95260000", "cashAndCashEquivalentsAtCarryingValue": "256057000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7282000", "profitLoss": "None", "dividendPayout": "19269000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "12679000", "operatingCashflow": "54167000", "capitalExpenditures": "20385000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20265000", "cashflowFromInvestment": "-15398000", "stockBasedCompensation": "3118000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19269000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-180000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17261000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "income_statement": { "revenue": 498772000, "cost_of_revenue": 206505000, "gross_profit": 292267000, "ebit": -34451000, "ebitda": -16259000, "pretax_income": -34451000, "tax_provision": 2504000, "net_income": -36955000, "net_income_to_common": -36955000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 233314000, "total_current_assets": 701122000, "total_assets": 1793091000, "short_term_debt": 140000000, "long_term_debt": 362896000, "total_debt": 502896000, "total_liabilities": 970904000, "total_equity": 822187000, "shares_outstanding": 49859000, "goodwill_and_intangibles": 338441000 }, "cash_flow": { "operating_cash_flow": 51027000, "capital_expenditure": 11906000, "free_cash_flow": 62933000, "dividends_paid": 19486000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306533, "ticker_id": 2924, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-34451000", "ebitda": "-16259000", "netIncome": "-36955000", "grossProfit": "292267000", "depreciation": "None", "totalRevenue": "498772000", "costOfRevenue": "206505000", "interestIncome": "None", "incomeBeforeTax": "-34451000", "interestExpense": "7535000", "operatingIncome": "-26365000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2504000", "reportedCurrency": "USD", "netInterestIncome": "-7535000", "nonInterestIncome": "None", "operatingExpenses": "318632000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "206505000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18192000", "sellingGeneralAndAdministrative": "130882000", "netIncomeFromContinuingOperations": "-36955000" }, "balance": { "goodwill": "229469000", "inventory": "291103000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1793091000", "longTermDebt": "362896000", "shortTermDebt": "140000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "108972000", "reportedCurrency": "USD", "retainedEarnings": "1882457000", "totalLiabilities": "970904000", "otherCurrentAssets": "82781000", "totalCurrentAssets": "701122000", "currentLongTermDebt": "140000000", "longTermInvestments": "None", "shortTermInvestments": "16673000", "currentNetReceivables": "77251000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1091969000", "currentAccountsPayable": "48583000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "515247000", "shortLongTermDebtTotal": "571104000", "totalShareholderEquity": "822187000", "capitalLeaseObligations": "68208000", "otherCurrentLiabilities": "233532000", "totalCurrentLiabilities": "434015000", "otherNonCurrentLiabilities": "105785000", "totalNonCurrentLiabilities": "536889000", "cashAndShortTermInvestments": "233314000", "commonStockSharesOutstanding": "49859000", "intangibleAssetsExcludingGoodwill": "108972000", "cashAndCashEquivalentsAtCarryingValue": "233314000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36955000", "profitLoss": "None", "dividendPayout": "19486000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "7633000", "operatingCashflow": "51027000", "capitalExpenditures": "11906000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38374000", "cashflowFromInvestment": "-11906000", "stockBasedCompensation": "3725000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19486000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13011000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18192000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 498772000, "cost_of_revenue": 206505000, "gross_profit": 292267000, "research_and_development": null, "selling_general_admin": 130882000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -34451000, "depreciation_amortisation": 18192000, "ebitda": -16259000, "interest_expense": 7535000, "interest_income": null, "other_non_operating": null, "pretax_income": -34451000, "tax_provision": 2504000, "effective_tax_rate": null, "net_income": -36955000, "net_income_continuing_ops": -36955000, "net_income_to_common": -36955000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 233314000, "short_term_investments": 16673000, "net_receivables": 77251000, "inventory": 291103000, "other_current_assets": null, "total_current_assets": 701122000, "net_ppe": null, "goodwill": 229469000, "intangible_assets": 108972000, "goodwill_and_intangibles": 338441000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1091969000, "total_assets": 1793091000, "short_term_debt": 140000000, "accounts_payable": 48583000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 434015000, "long_term_debt": 362896000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 536889000, "total_liabilities": 970904000, "total_debt": 502896000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1882457000, "total_equity": 822187000, "shares_outstanding": 49859000, "operating_cash_flow": 51027000, "stock_based_compensation": 3725000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11906000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11906000, "dividends_paid": 19486000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38374000, "free_cash_flow": 62933000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-34451000", "ebitda": "-16259000", "netIncome": "-36955000", "grossProfit": "292267000", "depreciation": "None", "totalRevenue": "498772000", "costOfRevenue": "206505000", "interestIncome": "None", "incomeBeforeTax": "-34451000", "interestExpense": "7535000", "operatingIncome": "-26365000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "2504000", "reportedCurrency": "USD", "netInterestIncome": "-7535000", "nonInterestIncome": "None", "operatingExpenses": "318632000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "206505000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18192000", "sellingGeneralAndAdministrative": "130882000", "netIncomeFromContinuingOperations": "-36955000" }, "balance": { "goodwill": "229469000", "inventory": "291103000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1793091000", "longTermDebt": "362896000", "shortTermDebt": "140000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "108972000", "reportedCurrency": "USD", "retainedEarnings": "1882457000", "totalLiabilities": "970904000", "otherCurrentAssets": "82781000", "totalCurrentAssets": "701122000", "currentLongTermDebt": "140000000", "longTermInvestments": "None", "shortTermInvestments": "16673000", "currentNetReceivables": "77251000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1091969000", "currentAccountsPayable": "48583000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "515247000", "shortLongTermDebtTotal": "571104000", "totalShareholderEquity": "822187000", "capitalLeaseObligations": "68208000", "otherCurrentLiabilities": "233532000", "totalCurrentLiabilities": "434015000", "otherNonCurrentLiabilities": "105785000", "totalNonCurrentLiabilities": "536889000", "cashAndShortTermInvestments": "233314000", "commonStockSharesOutstanding": "49859000", "intangibleAssetsExcludingGoodwill": "108972000", "cashAndCashEquivalentsAtCarryingValue": "233314000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-36955000", "profitLoss": "None", "dividendPayout": "19486000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "7633000", "operatingCashflow": "51027000", "capitalExpenditures": "11906000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38374000", "cashflowFromInvestment": "-11906000", "stockBasedCompensation": "3725000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19486000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13011000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "18192000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "income_statement": { "revenue": 500257000, "cost_of_revenue": 135542000, "gross_profit": 364715000, "ebit": 42882000, "ebitda": 60046000, "pretax_income": 37113000, "tax_provision": 10221000, "net_income": 26892000, "net_income_to_common": 26892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 235554000, "total_current_assets": 792575000, "total_assets": 1893776000, "short_term_debt": 140000000, "long_term_debt": 367753000, "total_debt": 507753000, "total_liabilities": 998431000, "total_equity": 895345000, "shares_outstanding": 50161000, "goodwill_and_intangibles": 342088000 }, "cash_flow": { "operating_cash_flow": 35522000, "capital_expenditure": 14712000, "free_cash_flow": 50234000, "dividends_paid": 19475000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 306534, "ticker_id": 2924, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:52:56.249487+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42882000", "ebitda": "60046000", "netIncome": "26892000", "grossProfit": "364715000", "depreciation": "None", "totalRevenue": "500257000", "costOfRevenue": "135542000", "interestIncome": "None", "incomeBeforeTax": "37113000", "interestExpense": "5769000", "operatingIncome": "42506000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "10221000", "reportedCurrency": "USD", "netInterestIncome": "-5769000", "nonInterestIncome": "None", "operatingExpenses": "322209000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-5393000", "costofGoodsAndServicesSold": "135542000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17164000", "sellingGeneralAndAdministrative": "137044000", "netIncomeFromContinuingOperations": "26892000" }, "balance": { "goodwill": "229469000", "inventory": "372250000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1893776000", "longTermDebt": "367753000", "shortTermDebt": "140000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "112619000", "reportedCurrency": "USD", "retainedEarnings": "1938898000", "totalLiabilities": "998431000", "otherCurrentAssets": "100833000", "totalCurrentAssets": "792575000", "currentLongTermDebt": "140000000", "longTermInvestments": "None", "shortTermInvestments": "16772000", "currentNetReceivables": "67166000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1101201000", "currentAccountsPayable": "49529000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "525035000", "shortLongTermDebtTotal": "582240000", "totalShareholderEquity": "895345000", "capitalLeaseObligations": "74487000", "otherCurrentLiabilities": "255510000", "totalCurrentLiabilities": "445039000", "otherNonCurrentLiabilities": "111152000", "totalNonCurrentLiabilities": "553392000", "cashAndShortTermInvestments": "235554000", "commonStockSharesOutstanding": "50161000", "intangibleAssetsExcludingGoodwill": "112619000", "cashAndCashEquivalentsAtCarryingValue": "235554000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26892000", "profitLoss": "None", "dividendPayout": "19475000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1279000", "operatingCashflow": "35522000", "capitalExpenditures": "14712000", "changeInReceivables": "-7032000", "changeInExchangeRate": "None", "cashflowFromFinancing": "67989000", "cashflowFromInvestment": "-92501000", "stockBasedCompensation": "4801000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19475000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11010000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4782000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17164000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 500257000, "cost_of_revenue": 135542000, "gross_profit": 364715000, "research_and_development": null, "selling_general_admin": 137044000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42882000, "depreciation_amortisation": 17164000, "ebitda": 60046000, "interest_expense": 5769000, "interest_income": null, "other_non_operating": null, "pretax_income": 37113000, "tax_provision": 10221000, "effective_tax_rate": null, "net_income": 26892000, "net_income_continuing_ops": 26892000, "net_income_to_common": 26892000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 235554000, "short_term_investments": 16772000, "net_receivables": 67166000, "inventory": 372250000, "other_current_assets": null, "total_current_assets": 792575000, "net_ppe": null, "goodwill": 229469000, "intangible_assets": 112619000, "goodwill_and_intangibles": 342088000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1101201000, "total_assets": 1893776000, "short_term_debt": 140000000, "accounts_payable": 49529000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 445039000, "long_term_debt": 367753000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 553392000, "total_liabilities": 998431000, "total_debt": 507753000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1938898000, "total_equity": 895345000, "shares_outstanding": 50161000, "operating_cash_flow": 35522000, "stock_based_compensation": 4801000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14712000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -92501000, "dividends_paid": 19475000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 67989000, "free_cash_flow": 50234000, "net_change_in_cash": 11010000 }, "raw_data": { "income": { "ebit": "42882000", "ebitda": "60046000", "netIncome": "26892000", "grossProfit": "364715000", "depreciation": "None", "totalRevenue": "500257000", "costOfRevenue": "135542000", "interestIncome": "None", "incomeBeforeTax": "37113000", "interestExpense": "5769000", "operatingIncome": "42506000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "10221000", "reportedCurrency": "USD", "netInterestIncome": "-5769000", "nonInterestIncome": "None", "operatingExpenses": "322209000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-5393000", "costofGoodsAndServicesSold": "135542000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17164000", "sellingGeneralAndAdministrative": "137044000", "netIncomeFromContinuingOperations": "26892000" }, "balance": { "goodwill": "229469000", "inventory": "372250000", "commonStock": "91000", "currentDebt": "None", "investments": "None", "totalAssets": "1893776000", "longTermDebt": "367753000", "shortTermDebt": "140000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "112619000", "reportedCurrency": "USD", "retainedEarnings": "1938898000", "totalLiabilities": "998431000", "otherCurrentAssets": "100833000", "totalCurrentAssets": "792575000", "currentLongTermDebt": "140000000", "longTermInvestments": "None", "shortTermInvestments": "16772000", "currentNetReceivables": "67166000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1101201000", "currentAccountsPayable": "49529000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "525035000", "shortLongTermDebtTotal": "582240000", "totalShareholderEquity": "895345000", "capitalLeaseObligations": "74487000", "otherCurrentLiabilities": "255510000", "totalCurrentLiabilities": "445039000", "otherNonCurrentLiabilities": "111152000", "totalNonCurrentLiabilities": "553392000", "cashAndShortTermInvestments": "235554000", "commonStockSharesOutstanding": "50161000", "intangibleAssetsExcludingGoodwill": "112619000", "cashAndCashEquivalentsAtCarryingValue": "235554000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26892000", "profitLoss": "None", "dividendPayout": "19475000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1279000", "operatingCashflow": "35522000", "capitalExpenditures": "14712000", "changeInReceivables": "-7032000", "changeInExchangeRate": "None", "cashflowFromFinancing": "67989000", "cashflowFromInvestment": "-92501000", "stockBasedCompensation": "4801000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "19475000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11010000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4782000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17164000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }